(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $4.25 | $3.8 | $3.21 | $8.24 |
Inventory | ||||
Total current assets | $44.2 | $47.98 | $144.16 | $69.95 |
Long term investments | ||||
Property, plant & equipment | $2811.82 | $2828.93 | $2912.38 | $3012.48 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $3005.84 | $3037.93 | $3212.86 | $3241.05 |
Current liabilities | ||||
Accounts payable | $38.71 | $40.12 | $47.84 | $49.29 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $57.79 | $59.32 | $65.97 | $67.61 |
Long term debt | $1677.92 | $1686.95 | $1853.15 | $1853.9 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $1891.9 | $1905.5 | $2080.63 | $2103.57 |
Shareholders' equity | ||||
Retained earnings | -$1446.21 | -$1429.89 | -$1427.2 | -$1418.31 |
Other shareholder equity | -$2.36 | $2.04 | $2.81 | $1.81 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $8.24 | $42.65 | $74.65 | $94.28 |
Inventory | ||||
Total current assets | $69.95 | $113.23 | $135.26 | $168.35 |
Long term investments | ||||
Property, plant & equipment | $3012.48 | $3611.04 | $4134.39 | $4661.57 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $3241.05 | $3920.77 | $4527.32 | $5147.79 |
Current liabilities | ||||
Accounts payable | $49.29 | $69.14 | $112.68 | $172.42 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $67.61 | $79.28 | $141.12 | $206.21 |
Long term debt | $1853.9 | $1903.98 | $2389.07 | $2801.8 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $2103.57 | $2685.08 | $3245.34 | $3748.97 |
Shareholders' equity | ||||
Retained earnings | -$1418.31 | -$1301.38 | -$1249.32 | -$1130.28 |
Other shareholder equity | $1.81 | $3.98 | $0.01 | |
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $68.17 | $67.48 | $67.34 | $72.92 |
Cost of revenue | ||||
Gross Profit | $43.56 | $39.18 | $38.08 | $38.85 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $30.11 | $29.29 | $31.2 | $33.03 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.04 | $0.18 | $0.06 | $0.2 |
Interest expense | -$21.59 | -$17.21 | -$20.71 | -$21.44 |
Net income | ||||
Net income | -$9.69 | $2.92 | -$3.9 | -$5.05 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $279.86 | $355 | $313.56 | |
Cost of revenue | ||||
Gross Profit | $157.01 | $193.7 | $172.15 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $138.06 | $167.7 | $195.67 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.49 | |||
Interest expense | -$80.74 | -$76.1 | -$84.78 | |
Net income | ||||
Net income | -$111.78 | -$57.5 | -$51.39 | |
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 | $165.04 | $165.94 | $93.77 | $579.65 |
Financing activities | ||||
Dividends paid | -$16.89 | -$10.74 | -$5.34 | -$5.12 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$227.62 | -$206.13 | -$25.71 | -$618.26 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$22.11 | -$13.65 | $83.77 | $6.93 |
(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 | $579.65 | $220.1 | $446.23 | $28.46 |
Financing activities | ||||
Dividends paid | -$5.12 | -$0.1 | -$0.47 | -$60.53 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$618.26 | -$290.3 | -$503.19 | -$102.75 |
Effect of exchange rate | ||||
Change in cash and equivalents | $6.93 | -$3.7 | -$0.84 | $11.13 |
Market cap | $1.45B |
---|---|
Enterprise value | N/A |
Shares outstanding | 92.90M |
Revenue | $275.91M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$15.72M |
Revenue Q/Q | -25.37% |
Revenue Y/Y | N/A |
P/E ratio | -92.52 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 5.27 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$0.17 |
---|---|
ROA | -0.50% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.76 |
Quick ratio | N/A |