(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $0.57 | $0.84 | $1.09 | $0.77 |
Inventory | $2.13 | $3 | $2.16 | $2.37 |
Total current assets | $145.27 | $172.38 | $197.35 | $229.22 |
Long term investments | ||||
Property, plant & equipment | $16.1 | $17.74 | $19 | $19.4 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $169.14 | $198.11 | $224.81 | $257.38 |
Current liabilities | ||||
Accounts payable | $3.01 | $3.82 | $3.42 | $3.6 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $33.62 | $32.63 | $16.59 | $18.4 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $39.88 | $38.15 | $26.61 | $28.94 |
Shareholders' equity | ||||
Retained earnings | -$575.72 | -$538.32 | -$494.93 | -$459.6 |
Other shareholder equity | $0.12 | -$0.24 | -$0.25 | -$0.09 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $0.77 | $3.13 | $6.41 | $0.8 |
Inventory | $2.37 | $2.95 | $2.06 | $1.2 |
Total current assets | $229.22 | $335.12 | $458.48 | $31 |
Long term investments | ||||
Property, plant & equipment | $19.4 | $17.12 | $15.42 | $1.7 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $257.38 | $356.63 | $479.19 | $243.1 |
Current liabilities | ||||
Accounts payable | $3.6 | $5.18 | $4.39 | $2.1 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $18.4 | $21.83 | $14.3 | $1.3 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $28.94 | $26.71 | $22.81 | $1.7 |
Shareholders' equity | ||||
Retained earnings | -$459.6 | -$310.27 | -$162.96 | -$0.9 |
Other shareholder equity | -$0.09 | -$3.58 | -$0.52 | |
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2.25 | $2.01 | $2.11 | $1.61 |
Cost of revenue | ||||
Gross Profit | -$0.72 | -$0.85 | -$1.39 | -$0.87 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $37.16 | $36.56 | $35.95 | $35.97 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.02 | $0.12 | ||
Interest expense | $1.77 | $2.1 | $2.46 | $2.72 |
Net income | ||||
Net income | -$37.4 | -$43.39 | -$35.33 | -$44.97 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4.31 | $4.19 | ||
Cost of revenue | ||||
Gross Profit | -$5.89 | -$2.56 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $141.9 | $147.7 | $2.52 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.2 | |||
Interest expense | $9.16 | $2.74 | $1.79 | |
Net income | ||||
Net income | -$149.33 | -$147.31 | -$0.93 | |
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 | $78.29 | $45.44 | $22.04 | $69.28 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$0.36 | -$0.24 | -$0.02 | $20.68 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$8.09 | -$14.93 | -$8.94 | -$28.87 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
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 | $69.28 | $110.89 | -$388.57 | -$241.34 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $20.68 | -$0.37 | $512.86 | $242.75 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$28.87 | $0.61 | $42.18 |
Market cap | $404.28M |
---|---|
Enterprise value | N/A |
Shares outstanding | 53.83M |
Revenue | $7.98M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$161.08M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -2.51 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 50.66 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$2.99 |
---|---|
ROA | -75.85% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 4.32 |
Quick ratio | 4.26 |