(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.27 | $0.98 | $0.82 | $0.82 |
Short term investments | ||||
Net receivables | $2.16 | $1.54 | $1.35 | $2.24 |
Inventory | $5.89 | $6.38 | $6.44 | $6.94 |
Total current assets | $8.82 | $9.35 | $9.33 | $10.55 |
Long term investments | ||||
Property, plant & equipment | $3.41 | $3.51 | $3.78 | $4.33 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $22.04 | $22.83 | $23.22 | $25.16 |
Current liabilities | ||||
Accounts payable | $3.56 | $3.15 | $2.65 | $3.06 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $13.36 | $12.16 | $11.3 | $11.03 |
Long term debt | $0.3 | $0.32 | $0.35 | $0.49 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $15.8 | $14.76 | $14.17 | $14.46 |
Shareholders' equity | ||||
Retained earnings | -$185 | -$180.09 | -$177.15 | -$165.58 |
Other shareholder equity | $0.09 | -$0.05 | -$0.06 | $0.11 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.82 | $4.35 | $14.59 | $23.94 |
Short term investments | ||||
Net receivables | $2.24 | $2.4 | $3.07 | $0.6 |
Inventory | $6.94 | $6.69 | $4.04 | $0.14 |
Total current assets | $10.55 | $14.46 | $23 | $24.8 |
Long term investments | ||||
Property, plant & equipment | $4.33 | $4.74 | $2.97 | $0.12 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $3.67 | |||
Total investments | ||||
Total assets | $25.16 | $54.18 | $104.68 | $28.73 |
Current liabilities | ||||
Accounts payable | $3.06 | $1.85 | $2.53 | $0.16 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $11.03 | $5.38 | $17.15 | $2.18 |
Long term debt | $0.49 | $2.31 | $0.81 | $0.02 |
Total noncurrent liabilities | $0.19 | |||
Total debt | ||||
Total liabilities | $14.46 | $10.96 | $28.11 | $2.37 |
Shareholders' equity | ||||
Retained earnings | -$165.58 | -$111.55 | -$51.05 | -$20.95 |
Other shareholder equity | $0.11 | $0.01 | -$0.07 | |
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3.28 | $3.39 | $3.89 | $2.92 |
Cost of revenue | ||||
Gross Profit | $1.63 | $1.55 | $1.95 | $1.24 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $3.5 | $4.1 | $4.35 | $5.19 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$1.56 | -$0.35 | -$3.79 | $0.05 |
Net income | ||||
Net income | -$4.96 | -$2.93 | -$6.32 | -$24.51 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $13.74 | $19.09 | $9.76 | $1.29 |
Cost of revenue | ||||
Gross Profit | $5.46 | $8.22 | $4.26 | $0.57 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $22.86 | $30.81 | $22.2 | $6.22 |
Operating income | -$4.93 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$0.95 | -$0.06 | -$0.01 | $0 |
Net income | ||||
Net income | -$42.42 | -$58.25 | -$30.11 | -$4.93 |
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 | -$0.1 | -$0.09 | -$0.04 | -$0.78 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $3.61 | $3.29 | $1.64 | $8.55 |
Effect of exchange rate | -$0.01 | -$0.05 | -$0.04 | -$0.35 |
Change in cash and equivalents | -$0.55 | $0.16 | $0 | -$3.53 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Net income | -$4.93 | |||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$2.26 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$0.78 | -$8.36 | -$42.5 | -$0.78 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $8.55 | $17.86 | $45.61 | $26.26 |
Effect of exchange rate | -$0.35 | $0.36 | ||
Change in cash and equivalents | -$3.53 | -$10.24 | -$9.35 | $23.22 |
Market cap | $1.02M |
---|---|
Enterprise value | N/A |
Shares outstanding | 346.41K |
Revenue | $13.49M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$38.71M |
Revenue Q/Q | -5.71% |
Revenue Y/Y | N/A |
P/E ratio | -0.03 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.08 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | 0.77 |
EPS | -$111.76 |
---|---|
ROA | -166.08% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.66 |
Quick ratio | 0.22 |