(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $0.7 | $0.55 | $0.73 | $0.76 |
Inventory | $0.47 | $0.7 | $0.66 | $2.88 |
Total current assets | $2.28 | $2.25 | $3.59 | $7.15 |
Long term investments | ||||
Property, plant & equipment | $1.1 | $1.2 | $1.29 | $1.38 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $3.88 | $3.92 | $5.36 | $9.03 |
Current liabilities | ||||
Accounts payable | $0.4 | $1.24 | $1.12 | $1.13 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1.98 | $3.61 | $3.92 | $4.28 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $2.81 | $4.54 | $5.2 | $5.72 |
Shareholders' equity | ||||
Retained earnings | -$182.25 | -$180.03 | -$178.44 | -$174.85 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $11.95 | |||
Short term investments | ||||
Net receivables | $0.76 | $1.97 | $1.67 | $1.11 |
Inventory | $2.88 | $3.44 | $3.22 | $0.61 |
Total current assets | $7.15 | $11.33 | $13.17 | $14.24 |
Long term investments | ||||
Property, plant & equipment | $1.38 | $1.95 | $0.6 | $0.08 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $1 | |||
Total investments | ||||
Total assets | $9.03 | $16.4 | $23.98 | $15.24 |
Current liabilities | ||||
Accounts payable | $1.13 | $1.08 | $1.04 | $0.3 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $4.28 | $4.26 | $3.44 | $2.83 |
Long term debt | ||||
Total noncurrent liabilities | $0.09 | |||
Total debt | ||||
Total liabilities | $5.72 | $5.84 | $13.81 | $2.92 |
Shareholders' equity | ||||
Retained earnings | -$174.85 | -$158.15 | -$141.89 | -$136.06 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2.44 | $2.4 | $2.63 | $3.73 |
Cost of revenue | ||||
Gross Profit | $1.59 | $1.59 | $1.79 | $1.81 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $2.65 | $2.64 | $3.37 | $2.61 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$0.16 | $0.26 | $0.05 | |
Net income | ||||
Net income | -$2.22 | -$1.58 | -$3.59 | -$9.17 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $14.73 | $14.4 | $9.93 | |
Cost of revenue | ||||
Gross Profit | $7.89 | $7.78 | $5.96 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $12.9 | $15.46 | $13.36 | |
Operating income | -$6.43 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0.01 | |||
Interest expense | $0.02 | $4.09 | ||
Net income | ||||
Net income | -$16.7 | -$16.27 | -$11.03 | |
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 | $1.06 | $1.07 | $1.07 | -$0.02 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $0.79 | -$1.29 | -$0.8 | $1.91 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$2.35 | -$2.38 | -$1.31 | -$2.24 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Net income | -$11.04 | |||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$4.72 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$0.02 | -$0.11 | -$12.04 | -$0.03 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $1.91 | $4.63 | $16.79 | $9.76 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$2.24 | -$2.13 | -$4.44 | $5.01 |
Market cap | $3.42M |
---|---|
Enterprise value | N/A |
Shares outstanding | 4.88M |
Revenue | $11.20M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$16.57M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.21 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.31 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$3.39 |
---|---|
ROA | -298.56% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.15 |
Quick ratio | 0.91 |