(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $50.97 | $37.19 | $32.11 | $28.27 |
Inventory | $47.23 | $34.96 | $35.46 | $42.56 |
Total current assets | $126.81 | $124.55 | $129.96 | $199.49 |
Long term investments | ||||
Property, plant & equipment | $1352.88 | $1263.17 | $1331.6 | $1281.93 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $1512.52 | $1432.01 | $1500.54 | $1511.69 |
Current liabilities | ||||
Accounts payable | $66.73 | $56.83 | $69.65 | $74.88 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $187.71 | $182.14 | $158.56 | $173.8 |
Long term debt | $508.19 | $493.85 | $458.33 | $414.46 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $800.63 | $777.15 | $726.25 | $707.44 |
Shareholders' equity | ||||
Retained earnings | $530 | $489.14 | $542.39 | $549.53 |
Other shareholder equity | -$110.27 | -$123.9 | -$49.59 | -$25.11 |
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 | $28.27 | $32.78 | $45.81 | $34.3 |
Inventory | $42.56 | $30.95 | $26.02 | $25.5 |
Total current assets | $199.49 | $392.43 | $208.69 | $127.5 |
Long term investments | ||||
Property, plant & equipment | $1281.93 | $770.96 | $477.47 | $354.7 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $1511.69 | $1188.08 | $689.76 | $497.1 |
Current liabilities | ||||
Accounts payable | $74.88 | $42.93 | $24.01 | $14.5 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $173.8 | $129.12 | $122.66 | $91.7 |
Long term debt | $414.46 | $407.09 | $57.3 | $155.9 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $707.44 | $649.48 | $296.7 | $284.4 |
Shareholders' equity | ||||
Retained earnings | $549.53 | $456.73 | $354.89 | $86.6 |
Other shareholder equity | -$25.11 | -$77.37 | -$107.08 | |
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $124.84 | $117.09 | $105.79 | $116.41 |
Cost of revenue | ||||
Gross Profit | $53.71 | $43.29 | $31.18 | $41.85 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $17.49 | $17.88 | $18.06 | $12.64 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $8.33 | -$8.27 | -$1.85 | $8.41 |
Interest expense | $17.16 | -$71.75 | -$17.87 | $25.21 |
Net income | ||||
Net income | $40.86 | -$53.25 | -$7.14 | $36.55 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $427.48 | $426.39 | ||
Cost of revenue | ||||
Gross Profit | $156.84 | $187.18 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $61.65 | $57.39 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $18.05 | $23.32 | ||
Interest expense | $32.39 | $9.97 | ||
Net income | ||||
Net income | $92.8 | $101.83 | ||
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 | -$258.99 | -$181.63 | -$107.06 | -$308.17 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $82.82 | $83.86 | $30.07 | $77.75 |
Effect of exchange rate | $0.04 | -$1.15 | -$0.29 | $1.35 |
Change in cash and equivalents | -$91.51 | -$66.96 | -$60.05 | -$65.96 |
(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 | -$308.17 | -$425.81 | -$179.53 | -$116.6 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $77.75 | $327.3 | -$115.43 | $0.3 |
Effect of exchange rate | $1.35 | $2.69 | -$2.01 | -$5.5 |
Change in cash and equivalents | -$65.96 | $47.57 | $67.62 | $41 |
Market cap | $1.49B |
---|---|
Enterprise value | N/A |
Shares outstanding | 103.30M |
Revenue | $464.13M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $17.02M |
Revenue Q/Q | 45.31% |
Revenue Y/Y | N/A |
P/E ratio | 87.47 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 3.21 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $0.16 |
---|---|
ROA | 1.14% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.68 |
Quick ratio | 0.42 |