(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $2.59 | $2.01 | $2.43 | $4.44 |
Short term investments | ||||
Net receivables | $8.78 | $8.08 | $8.71 | $9.23 |
Inventory | ||||
Total current assets | $12.25 | $11.13 | $12.16 | $14.74 |
Long term investments | ||||
Property, plant & equipment | $2.79 | $2.82 | $2.86 | $2.56 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $28.98 | $28.46 | $29.78 | $32.37 |
Current liabilities | ||||
Accounts payable | $7.09 | $6.08 | $5.33 | $6.43 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $15.68 | $13.95 | $13.63 | $14.53 |
Long term debt | $0 | $0.01 | $0.01 | $0.02 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $16.58 | $14.92 | $14.67 | $15.39 |
Shareholders' equity | ||||
Retained earnings | -$173.35 | -$171.31 | -$169.56 | -$167.45 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $4.44 | $2.93 | $10.48 | $7.89 |
Short term investments | ||||
Net receivables | $9.23 | $11.12 | $9.27 | $6.23 |
Inventory | ||||
Total current assets | $14.74 | $16.38 | $23.08 | $14.53 |
Long term investments | ||||
Property, plant & equipment | $2.56 | $2.15 | $2.35 | $1.19 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $20.65 | |||
Total investments | ||||
Total assets | $32.37 | $35.56 | $44 | $35.18 |
Current liabilities | ||||
Accounts payable | $6.43 | $8.04 | $4.84 | $4.05 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $14.53 | $13.6 | $10.66 | $8.73 |
Long term debt | $0.02 | $0.07 | $0.11 | $0.24 |
Total noncurrent liabilities | $1.16 | |||
Total debt | ||||
Total liabilities | $15.39 | $13.81 | $11.19 | $9.89 |
Shareholders' equity | ||||
Retained earnings | -$167.45 | -$157.06 | -$143.95 | -$136.35 |
Other shareholder equity | -$0.08 | $0.05 | $0 | |
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $18.21 | $17.02 | $20.84 | |
Cost of revenue | ||||
Gross Profit | $15.3 | $14.92 | $18.2 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $17 | $17.02 | $20.63 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.01 | -$0.02 | ||
Interest expense | -$0.04 | -$0.02 | $0.01 | |
Net income | ||||
Net income | -$1.75 | -$2.11 | -$2.4 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $73.91 | $75.6 | $44.64 | |
Cost of revenue | ||||
Gross Profit | $63.43 | $45.36 | $36.34 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $73.83 | $58.01 | $44.69 | |
Operating income | -$8.05 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0.02 | |||
Interest expense | -$0.03 | -$0.02 | $0.25 | |
Net income | ||||
Net income | -$10.39 | -$13.11 | -$7.3 | |
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 | -$1.41 | -$0.93 | -$0.47 | $0.61 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$0.34 | -$0.33 | -$0.18 | $3.46 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$1.85 | -$2.43 | -$2.01 | $1.51 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Net income | -$7.3 | |||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$5.6 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | $0.61 | -$1.67 | -$4.6 | -$1.19 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $3.46 | -$0.3 | $12.46 | $14.3 |
Effect of exchange rate | ||||
Change in cash and equivalents | $1.51 | -$7.54 | $2.58 | $7.52 |
Market cap | $75.85M |
---|---|
Enterprise value | N/A |
Shares outstanding | 140.47M |
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 | 0.02 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.78 |
Quick ratio | N/A |