(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $3.64 | $3.22 | $3.44 | $2.85 |
Inventory | ||||
Total current assets | $80.54 | $46.59 | $107.62 | $71.15 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $1254.46 | $1258.79 | $1324.38 | $1323.67 |
Current liabilities | ||||
Accounts payable | $37.45 | $34.72 | $34.25 | $34.35 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $349.01 | $335.44 | $329.7 | $172.26 |
Long term debt | $471.54 | $483.35 | $542.48 | $694.38 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $820.55 | $818.79 | $872.18 | $870.87 |
Shareholders' equity | ||||
Retained earnings | -$114.88 | -$111.5 | -$103.95 | -$109.09 |
Other shareholder equity | ||||
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 | $2.85 | $7.32 | $3.69 | $2.5 |
Inventory | ||||
Total current assets | $71.15 | $106.29 | $12.04 | $28.6 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $1323.67 | $1450.32 | $1421.18 | $1404.9 |
Current liabilities | ||||
Accounts payable | $34.35 | $36.97 | $21.21 | $23.1 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $172.26 | $230.16 | $177.21 | $75.6 |
Long term debt | $694.38 | $683.39 | $681.17 | $776 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $870.87 | $928.18 | $881.11 | $879.7 |
Shareholders' equity | ||||
Retained earnings | -$109.09 | -$41.14 | -$4.05 | -$3 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $30.44 | $32.33 | $32.46 | $32.87 |
Cost of revenue | ||||
Gross Profit | $16.26 | $17.52 | $16.59 | $17.35 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $4.13 | $1.84 | $1.7 | $0.85 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$15.51 | -$21.26 | -$9.74 | -$22.43 |
Net income | ||||
Net income | -$3.38 | -$7.55 | $5.14 | -$5.94 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $132.2 | $143.6 | $138.5 | $139.4 |
Cost of revenue | ||||
Gross Profit | $72.55 | $86.5 | $82.6 | $83.7 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | -$2.29 | $3.6 | $12.7 | $4.4 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$114.08 | -$66.3 | -$18.3 | -$39.4 |
Net income | ||||
Net income | -$40.62 | $16.5 | $51 | $39.8 |
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 | $39.26 | $44.34 | -$3.92 | $32.45 |
Financing activities | ||||
Dividends paid | -$31.15 | |||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$92.02 | -$78.22 | -$11.7 | -$106.94 |
Effect of exchange rate | ||||
Change in cash and equivalents | $0.73 | $0.63 | -$0.75 | -$0.55 |
(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 | $32.45 | -$72.8 | -$31.7 | -$19.4 |
Financing activities | ||||
Dividends paid | -$31.15 | -$48.6 | -$47.2 | -$42.2 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$106.94 | -$26.4 | -$64.7 | -$53.1 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$0.55 | $4.1 | -$19.1 | $18.9 |
Market cap | $136.59M |
---|---|
Enterprise value | N/A |
Shares outstanding | 14.30M |
Revenue | $128.09M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$11.73M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -11.64 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.07 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$0.82 |
---|---|
ROA | -0.91% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.23 |
Quick ratio | N/A |