(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $9.94 | $10.1 | $6.99 | $4.85 |
Inventory | ||||
Total current assets | $25.72 | $25.64 | $21.36 | $20.46 |
Long term investments | ||||
Property, plant & equipment | $35.81 | $33.64 | $26.93 | $25.92 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $63.27 | $60.83 | $50.12 | $48.16 |
Current liabilities | ||||
Accounts payable | $1.79 | $0.86 | $0.27 | $0.32 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $17.56 | $13.34 | $10.78 | $10.78 |
Long term debt | $10.82 | $12.05 | $12.89 | $11.04 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $36.85 | $34.28 | $27.28 | $25.54 |
Shareholders' equity | ||||
Retained earnings | $7.14 | $7.35 | $3.75 | $3.63 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $4.33 | |||
Short term investments | ||||
Net receivables | $4.85 | $4.13 | $4.82 | $4.58 |
Inventory | ||||
Total current assets | $20.46 | $18.72 | $15.09 | $10.85 |
Long term investments | ||||
Property, plant & equipment | $25.92 | $23.8 | $28.93 | $30.44 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $32.8 | |||
Total investments | ||||
Total assets | $48.16 | $43.96 | $45.43 | $43.65 |
Current liabilities | ||||
Accounts payable | $0.32 | $0.23 | $0.75 | $0.68 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $10.78 | $5.17 | $5.89 | $12.38 |
Long term debt | $11.04 | $12.21 | $14.32 | $3.44 |
Total noncurrent liabilities | $7.62 | |||
Total debt | ||||
Total liabilities | $25.54 | $22.33 | $25.54 | $20 |
Shareholders' equity | ||||
Retained earnings | $3.63 | $3.02 | $1.69 | $1.5 |
Other shareholder equity | $4.38 | |||
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $7.06 | $5.22 | $5.7 | |
Cost of revenue | ||||
Gross Profit | $2.47 | $2.14 | $2.82 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1.9 | $1.88 | $1.76 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0.03 | -$0.04 | $0.34 | |
Interest expense | -$0.33 | -$0.24 | -$0.18 | |
Net income | ||||
Net income | $3.6 | $0.12 | $0.41 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $21.32 | $19.75 | $17.63 | $17.84 |
Cost of revenue | ||||
Gross Profit | $9.34 | $8.38 | $6.73 | $4.47 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $7.02 | $5.15 | $4.53 | $14.3 |
Operating income | -$9.46 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.43 | $0.96 | $0.27 | -$1.74 |
Interest expense | -$0.69 | -$0.72 | -$0.74 | $1.06 |
Net income | ||||
Net income | $0.61 | $1.33 | $0.19 | -$7.06 |
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 | -$2.74 | -$2.04 | -$1.18 | -$6.27 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $3.12 | $3.29 | $2.28 | $1.91 |
Effect of exchange rate | ||||
Change in cash and equivalents | $0.27 | $0.68 | -$0.77 | $1.36 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Net income | -$7.72 | |||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $9.74 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$6.27 | -$0.39 | -$1.67 | -$2.39 |
Financing activities | ||||
Dividends paid | -$0.76 | |||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $1.91 | -$2.66 | -$0.66 | -$4.81 |
Effect of exchange rate | ||||
Change in cash and equivalents | $1.36 | $4.19 | $3.94 | $2.55 |
Market cap | $20.00M |
---|---|
Enterprise value | N/A |
Shares outstanding | 6.39M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | N/A |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.46 |
Quick ratio | N/A |