(in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $0.82 | $0.98 | ||
Inventory | $5.52 | $3.29 | ||
Total current assets | $38.05 | $38.66 | ||
Long term investments | ||||
Property, plant & equipment | $1.99 | $2.16 | ||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $51.03 | $52.26 | ||
Current liabilities | ||||
Accounts payable | $4.47 | $4.2 | ||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $16.7 | $13.65 | ||
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $26.22 | $26.2 | ||
Shareholders' equity | ||||
Retained earnings | -$437.95 | -$412.28 | ||
Other shareholder equity | -$0.08 | -$0.07 | ||
Total shareholder equity |
(in millions $) | 31 Jan 2022 | 31 Jan 2021 | 31 Jan 2020 | |
---|---|---|---|---|
Current assets | ||||
Cash | $0.98 | $0.3 | ||
Short term investments | ||||
Net receivables | $0.65 | $0.72 | ||
Inventory | $3.24 | $4.82 | ||
Total current assets | $31.2 | $1 | $0.3 | |
Long term investments | ||||
Property, plant & equipment | $1.91 | $2.81 | ||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $36.65 | $278.84 | $0.39 | |
Current liabilities | ||||
Accounts payable | $2.38 | $1.55 | ||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $42.36 | $0.08 | $0.39 | |
Long term debt | $32.82 | $39.4 | ||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $102 | $46.36 | $0.39 | |
Shareholders' equity | ||||
Retained earnings | -$307.6 | -$10.53 | -$0.02 | |
Other shareholder equity | -$0.06 | -$0.06 | ||
Total shareholder equity |
(in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1.19 | $1.37 | $3.93 | |
Cost of revenue | ||||
Gross Profit | -$1.26 | -$0.49 | -$0.01 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $16.75 | $61.81 | $40.95 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0 | $0 | $0.03 | |
Interest expense | -$7.66 | -$42.38 | -$25.11 | |
Net income | ||||
Net income | -$25.67 | -$104.68 | -$63.54 | |
Income (for common shares) |
(in millions $) | 31 Jan 2022 | 31 Jan 2021 | 31 Jan 2020 | |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3.93 | |||
Cost of revenue | ||||
Gross Profit | -$0.01 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $40.95 | $0.56 | $0.02 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.03 | |||
Interest expense | -$25.11 | -$5.97 | ||
Net income | ||||
Net income | -$63.54 | -$10.51 | -$0.02 | |
Income (for common shares) |
(in millions $) | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 | 30 Oct 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 | -$0.43 | -$0.2 | -$0.05 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $26.39 | $18.03 | $48.68 | |
Effect of exchange rate | -$0.02 | -$0.01 | ||
Change in cash and equivalents | -$7.39 | -$4.93 | $18.51 | -$0.92 |
(in millions $) | 31 Jan 2022 | 31 Jan 2021 | 31 Jan 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 | -$0.05 | -$276 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $48.68 | $277.22 | $0.3 | |
Effect of exchange rate | ||||
Change in cash and equivalents | $18.51 | $0.68 | $0.3 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
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 | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |