(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.22 | $2.65 | $0.59 | $0.9 |
Short term investments | ||||
Net receivables | $3.06 | $1.51 | $1.5 | $1.18 |
Inventory | $3.87 | $2.3 | $2.64 | $3.54 |
Total current assets | $9.27 | $9.6 | $5.71 | $6.7 |
Long term investments | ||||
Property, plant & equipment | $0.58 | $0.66 | $0.72 | $0.81 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $19.36 | $19.18 | $14.31 | $15.51 |
Current liabilities | ||||
Accounts payable | $4.37 | $4.09 | $3.92 | $3.45 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $9.03 | $17.86 | $6.94 | $5.42 |
Long term debt | $0.44 | $0.28 | $0.34 | $0.39 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $9.47 | $18.14 | $7.28 | $5.81 |
Shareholders' equity | ||||
Retained earnings | -$92.2 | -$91.63 | -$78.79 | -$76.11 |
Other shareholder equity | $0.1 | $0.1 | $0.1 | $0.1 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.9 | $1.91 | $1.62 | $16.46 |
Short term investments | ||||
Net receivables | $1.18 | $1.57 | $1.54 | $2.74 |
Inventory | $3.54 | $4.09 | $2.4 | $2.41 |
Total current assets | $6.7 | $7.91 | $6.19 | $23.09 |
Long term investments | ||||
Property, plant & equipment | $0.81 | $1.09 | $1.35 | $0.06 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $8 | |||
Total investments | ||||
Total assets | $15.51 | $16.14 | $12.05 | $31.09 |
Current liabilities | ||||
Accounts payable | $3.45 | $3.08 | $2.65 | $2.62 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $5.42 | $6.27 | $6.86 | $9.4 |
Long term debt | $0.39 | $0.64 | $2.71 | $0.05 |
Total noncurrent liabilities | $0.41 | |||
Total debt | ||||
Total liabilities | $5.81 | $6.9 | $9.56 | $9.81 |
Shareholders' equity | ||||
Retained earnings | -$76.11 | -$64.17 | -$52.13 | -$38.89 |
Other shareholder equity | $0.1 | $0.1 | -$0.04 | $10.08 |
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $5.86 | $1.89 | $2.36 | $1.88 |
Cost of revenue | ||||
Gross Profit | $1.7 | $0.2 | $0.86 | $0.87 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $3.32 | $2.5 | $2.91 | $4.02 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | $1.03 | -$2.91 | -$0.75 | -$0.83 |
Net income | ||||
Net income | -$0.63 | -$12.92 | -$2.8 | -$3.87 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $8.23 | $6.48 | $7.55 | $5.99 |
Cost of revenue | ||||
Gross Profit | $2.66 | $1.39 | $1.87 | $1.58 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $14.18 | $16.61 | $13.56 | $12.71 |
Operating income | -$10.72 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$1.6 | $7.54 | -$1.65 | $1.74 |
Net income | ||||
Net income | -$12.93 | -$15.3 | -$23.63 | -$13.59 |
Income (for common shares) |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$2.46 | -$1.58 | -$0.2 | -$2.27 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $16.31 | $10.81 | $1.02 | $9.6 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$0.68 | $1.75 | -$0.31 | -$1.01 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Net income | -$13.59 | |||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$9.99 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$2.27 | -$3.56 | -$3.12 | -$1.53 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $9.6 | $17.57 | $1.01 | $25.35 |
Effect of exchange rate | $0.14 | -$0.17 | -$0.02 | |
Change in cash and equivalents | -$1.01 | $0.3 | -$14.85 | $13.8 |
Market cap | $13.38M |
---|---|
Enterprise value | N/A |
Shares outstanding | 3.16M |
Revenue | $11.99M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$20.21M |
Revenue Q/Q | 128.30% |
Revenue Y/Y | N/A |
P/E ratio | -0.66 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.12 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | 0.07 |
EPS | -$6.41 |
---|---|
ROA | -118.26% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.03 |
Quick ratio | 0.60 |