(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.98 | $0.82 | $0.82 | $1.6 |
Short term investments | ||||
Net receivables | $1.54 | $1.35 | $2.24 | $2.2 |
Inventory | $6.38 | $6.44 | $6.94 | $6.1 |
Total current assets | $9.35 | $9.33 | $10.55 | $10.7 |
Long term investments | ||||
Property, plant & equipment | $3.51 | $3.78 | $4.33 | $4.1 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $22.83 | $23.22 | $25.16 | $46.1 |
Current liabilities | ||||
Accounts payable | $3.15 | $2.65 | $3.06 | $2.1 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $12.16 | $11.3 | $11.03 | $7.9 |
Long term debt | $0.32 | $0.35 | $0.49 | $2 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $14.76 | $14.17 | $14.46 | $12.6 |
Shareholders' equity | ||||
Retained earnings | -$180.09 | -$177.15 | -$165.58 | -$134.4 |
Other shareholder equity | -$0.05 | -$0.06 | $0.11 | $0.2 |
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 2022 | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3.84 | |||
Cost of revenue | ||||
Gross Profit | $1.36 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $8.84 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$0.02 | |||
Net income | ||||
Net income | -$7.6 | |||
Income (for common shares) |
(in millions $) | 31 Jan 2022 | 30 Jan 2021 | 30 Jan 2020 | 30 Jan 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $9.76 | $1.29 | $0.3 | $0.11 |
Cost of revenue | ||||
Gross Profit | $4.26 | $0.57 | $0.09 | $0.05 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $22.2 | $6.22 | $2.82 | $2.17 |
Operating income | -$4.93 | -$2.52 | -$2.06 | |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$0.01 | $0 | $0 | $0.03 |
Net income | ||||
Net income | -$30.11 | -$4.93 | -$2.52 | -$2.08 |
Income (for common shares) |
(in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 |
---|---|---|---|---|
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 | -$8.06 | -$4 | -$3.5 | -$42.5 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $14.58 | $14.56 | $4.61 | $45.61 |
Effect of exchange rate | -$0.46 | -$0.02 | ||
Change in cash and equivalents | -$9.29 | -$1.08 | -$5.4 | -$9.35 |
(in millions $) | 31 Jan 2022 | 30 Jan 2021 | 30 Jan 2020 | 30 Jan 2019 |
---|---|---|---|---|
Net income | -$4.93 | -$2.52 | -$2.08 | |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$2.26 | -$1.82 | -$1.78 | |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$42.5 | -$0.78 | -$0.02 | -$1.56 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $45.61 | $26.26 | -$0.04 | $5.9 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$9.35 | $23.22 | -$1.88 | $2.57 |
Market cap | $1.38M |
---|---|
Enterprise value | N/A |
Shares outstanding | 13.84M |
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 | 0.07 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.77 |
Quick ratio | 0.24 |