(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $17.2 | $21.56 | $24.38 | $28.5 |
Inventory | $59.52 | $62.8 | $60.82 | $81.16 |
Total current assets | $82.17 | $98.34 | $120.31 | $183.77 |
Long term investments | ||||
Property, plant & equipment | $27.94 | $30.97 | $22.99 | $36.05 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $116.65 | $136.15 | $157.51 | $230 |
Current liabilities | ||||
Accounts payable | $14.01 | $15.6 | $15.85 | $13.13 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $48.55 | $60.86 | $48.11 | $98.95 |
Long term debt | $0.19 | $2.22 | $12.5 | $0.06 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $64.53 | $90.7 | $87 | $127.05 |
Shareholders' equity | ||||
Retained earnings | -$385.52 | -$385.35 | -$354.87 | -$296.64 |
Other shareholder equity | -$0 | -$0.04 | -$0.1 | -$0.25 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $1.67 | |||
Short term investments | ||||
Net receivables | $24.38 | $15.99 | $13.05 | $4.26 |
Inventory | $60.82 | $71.2 | $22.48 | $7.31 |
Total current assets | $120.31 | $172.92 | $268.07 | $27.9 |
Long term investments | ||||
Property, plant & equipment | $22.99 | $28.88 | $18.41 | $3.86 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $157.51 | $225.11 | $302.72 | $32.69 |
Current liabilities | ||||
Accounts payable | $15.85 | $12.21 | $9.88 | $1.23 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $48.11 | $46.05 | $46.66 | $12.13 |
Long term debt | $12.5 | $5.42 | $2.96 | $4.32 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $87 | $84.27 | $192.3 | $16.81 |
Shareholders' equity | ||||
Retained earnings | -$354.87 | -$219.85 | -$229.87 | -$122.78 |
Other shareholder equity | -$0.1 | -$0.84 | -$0.01 | |
Total shareholder equity |
(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $10.34 | $9.79 | $1.69 | $23.81 |
Cost of revenue | ||||
Gross Profit | -$2.9 | -$2.81 | -$33.66 | $1.49 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $17.62 | $18.63 | $24.54 | $26.71 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0 | $0 | ||
Interest expense | -$5.46 | -$3.9 | $6.56 | -$3.17 |
Net income | ||||
Net income | -$0.17 | -$28.31 | -$58.34 | -$17.4 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $77.44 | $80.76 | $27.44 | $18.98 |
Cost of revenue | ||||
Gross Profit | -$26.27 | $2.89 | $4.96 | $6.37 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $106.99 | $107.16 | $62.72 | $27.57 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | $1.1 | $18.76 | -$7.94 | -$0.64 |
Net income | ||||
Net income | -$135.14 | $10.02 | -$107.09 | -$21.81 |
Income (for common shares) |
(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
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 | $5.97 | $3.49 | $38.89 | $31.05 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $0.49 | $0.28 | $59.26 | $76.21 |
Effect of exchange rate | $0 | $0.01 | -$0.01 | -$0.01 |
Change in cash and equivalents | -$22.03 | -$16.74 | -$7.49 | $26.15 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 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 | $38.89 | -$53.02 | -$33.59 | -$3.43 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $59.26 | $1.34 | $282.89 | $35.58 |
Effect of exchange rate | -$0.01 | $0.02 | -$0.01 | |
Change in cash and equivalents | -$7.49 | -$175.62 | $192.89 | $5.7 |
Market cap | $12.92M |
---|---|
Enterprise value | N/A |
Shares outstanding | 8.61M |
Revenue | $45.63M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$104.23M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.12 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.28 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$12.10 |
---|---|
ROA | -65.11% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.69 |
Quick ratio | 0.47 |