(in millions $) | 1 Dec 2023 | 30 May 2023 | 1 Dec 2022 | 30 May 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $11.45 | $16.9 | $13 | $14.72 |
Inventory | ||||
Total current assets | $11.49 | $16.9 | $13 | $14.75 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $608.07 | $621.6 | $615.6 | $687.06 |
Current liabilities | ||||
Accounts payable | $10.68 | $3.3 | $4.3 | $9.5 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $17.61 | $6.7 | $8.1 | $13.6 |
Long term debt | $189 | $189 | $184 | $194 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $206.61 | $195.7 | $192.1 | $207.6 |
Shareholders' equity | ||||
Retained earnings | -$154.65 | -$132.1 | -$143.3 | -$90.81 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 30 May 2023 | 30 May 2022 | 30 May 2021 | 30 May 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $16.9 | $14.72 | $11.12 | $13.23 |
Inventory | ||||
Total current assets | $16.9 | $14.75 | $12.97 | $13.25 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $621.6 | $687.06 | $777.07 | $630.78 |
Current liabilities | ||||
Accounts payable | $3.3 | $9.5 | $24.08 | $4.04 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $6.7 | $13.6 | $28.16 | $8.82 |
Long term debt | $189 | $194 | $194 | $163.4 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $195.7 | $207.6 | $222.16 | $172.22 |
Shareholders' equity | ||||
Retained earnings | -$132.1 | -$90.81 | -$24.86 | -$127.74 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 1 Dec 2023 | 30 May 2023 | 1 Dec 2022 | 30 May 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $21.23 | $21.33 | $20.16 | $18.24 |
Cost of revenue | ||||
Gross Profit | $13.38 | $14.41 | $15.4 | $14.84 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $0.02 | $0.11 | $0.05 | $0.04 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$18.73 | $7.09 | -$46.88 | -$63.76 |
Net income | ||||
Net income | -$5.37 | $21.39 | -$31.53 | -$48.96 |
Income (for common shares) |
(in millions $) | 30 May 2023 | 30 May 2022 | 30 May 2021 | 30 May 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $41.49 | $40.06 | $39.76 | $44.88 |
Cost of revenue | ||||
Gross Profit | $29.81 | $33.28 | $33.13 | $33.41 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $0.16 | $0.07 | $0.12 | $0.13 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$39.79 | -$62.74 | $104.84 | -$77.52 |
Net income | ||||
Net income | -$10.14 | -$29.53 | $137.85 | -$44.23 |
Income (for common shares) |
(in millions $) | 30 May 2023 | 1 Dec 2022 | 30 May 2022 | 1 Dec 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 | ||||
Financing activities | ||||
Dividends paid | -$40.3 | -$21.3 | -$43.03 | -$21.03 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$49.1 | -$34.7 | -$45.66 | -$21.03 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$1.74 | -$1.74 |
(in millions $) | 30 May 2023 | 30 May 2022 | 30 May 2021 | 30 May 2020 |
---|---|---|---|---|
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 | ||||
Financing activities | ||||
Dividends paid | -$40.3 | -$43.03 | -$41.45 | -$43.76 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$49.1 | -$45.66 | -$11.13 | -$131.71 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$1.74 | $1.74 |
Market cap | $385.89M |
---|---|
Enterprise value | N/A |
Shares outstanding | 59.37M |
Revenue | $80.96M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$64.47M |
Revenue Q/Q | -2.68% |
Revenue Y/Y | -2.42% |
P/E ratio | -5.99 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 4.77 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$1.09 |
---|---|
ROA | -10.18% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.65 |
Quick ratio | N/A |