(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $23.54 | $31.61 | $43.01 | $14.91 |
Short term investments | ||||
Net receivables | $0.95 | $0.62 | $2.24 | $0.57 |
Inventory | ||||
Total current assets | $28.32 | $35.08 | $47.1 | $17.63 |
Long term investments | ||||
Property, plant & equipment | $16.28 | $17.37 | $18.72 | $7.4 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $59.98 | $68.62 | $81.61 | $25.03 |
Current liabilities | ||||
Accounts payable | $2.78 | $3.24 | $3.69 | $1.38 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $8.94 | $7.3 | $10.71 | $11.18 |
Long term debt | $5.4 | |||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $22.08 | $41.19 | $58.73 | $21.95 |
Shareholders' equity | ||||
Retained earnings | -$166.18 | -$175.83 | -$180.3 | -$162.97 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $14.91 | $31.33 | $62.1 | $37.24 |
Short term investments | ||||
Net receivables | $0.57 | |||
Inventory | ||||
Total current assets | $17.63 | $36.88 | $66.64 | $60.67 |
Long term investments | ||||
Property, plant & equipment | $7.4 | $8.65 | $9.83 | $2.23 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $9.7 | |||
Total investments | ||||
Total assets | $25.03 | $45.53 | $77.99 | $70.36 |
Current liabilities | ||||
Accounts payable | $1.38 | $0.82 | $2.79 | $6.3 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $11.18 | $7.94 | $11.04 | $7.16 |
Long term debt | $5.4 | $10.59 | $14.41 | |
Total noncurrent liabilities | $5.73 | |||
Total debt | ||||
Total liabilities | $21.95 | $24.49 | $30.45 | $12.89 |
Shareholders' equity | ||||
Retained earnings | -$162.97 | -$136.8 | -$108.48 | -$72.26 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $10.53 | $9.72 | $6.79 | $5.27 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.01 | $0.01 | $0 | |
Interest expense | $20.89 | $12.18 | -$10.63 | -$0.3 |
Net income | ||||
Net income | $9.64 | $4.47 | -$17.33 | -$5.49 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $25.35 | $27.22 | $30.26 | |
Operating income | -$30.26 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.02 | $0.07 | ||
Interest expense | -$1.1 | -$1.15 | ||
Net income | ||||
Net income | -$26.17 | -$28.32 | -$30.09 | |
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 | $0.72 | $0.72 | $0.66 | $1.95 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $38.77 | $38.77 | $38.98 | $2.9 |
Effect of exchange rate | -$0.01 | -$0.05 | -$0.03 | $0.01 |
Change in cash and equivalents | $8.79 | $16.85 | $28.25 | -$16.43 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Net income | -$30.09 | |||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$24.45 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | $1.95 | -$2.11 | $16.17 | -$10.86 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $2.9 | $0.29 | $37.28 | $0.13 |
Effect of exchange rate | $0.01 | $0.11 | -$0.03 | |
Change in cash and equivalents | -$16.43 | -$30.8 | $25.85 | -$35.17 |
Market cap | $17.43M |
---|---|
Enterprise value | N/A |
Shares outstanding | 18.18M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$8.71M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -2.00 |
---|---|
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 | 1.29 |
EPS | -$0.48 |
---|---|
ROA | -14.80% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 3.17 |
Quick ratio | N/A |