| Period Ending: | 2025 01-31 |
2024 01-31 |
2023 01-31 |
2022 01-31 |
2021 01-31 |
2020 01-31 |
2019 01-31 |
2018 01-31 |
2017 01-31 |
2016 01-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | 2021-01-31 | 2020-01-31 | 2019-01-31 | 2018-01-31 | 2017-01-31 | 2016-01-31 |
| Total Current Assets | 92.77 | 75.79 | 96.16 | 86.47 | 61.87 | 53.68 | 64.96 | 49.22 | 64.46 | 54.4 |
| Cash and Short Term Investments | 34.02 | 28.03 | 31.92 | 34.16 | 9.17 | 0.949 | 1.99 | 1.81 | 25.26 | 8.48 |
| Cash & Equivalents | 34.02 | 28.03 | 31.92 | 34.16 | 9.17 | 0.949 | 1.99 | 1.81 | 25.26 | 8.48 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 11.84 | 6.07 | 5.68 | 6.62 | 7.17 | 7.16 | 6.63 | 6.42 | 4.95 | 6.01 |
| Inventory | 40.99 | 36.16 | 54.99 | 41.26 | 42.4 | 40.15 | 49.53 | 35.41 | 32.68 | 38.42 |
| Other Current Assets | 5.92 | 5.53 | 3.56 | 4.44 | 3.14 | 5.42 | 6.81 | 5.58 | 1.57 | 1.49 |
| Total Assets | 329 | 369.9 | 391.9 | 393.7 | 390.3 | 440.8 | 381.1 | 342.9 | 357.4 | 343.6 |
| Total Non-Current Assets | 237.8 | 294.1 | 295.7 | 307.2 | 328.5 | 387.1 | 316.2 | 293.6 | 293 | 289.2 |
| Property, Plant and Equipment | 96.46 | 102 | 101.7 | 110.8 | 128 | 184 | 64.16 | 36.98 | 31.22 | 24.78 |
| Goodwill and Intangible Assets | 139.5 | 191.8 | 194.1 | 196.4 | 198.7 | 201 | 251.4 | 256.1 | 261.2 | 261.5 |
| Goodwill | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 | 52.7 | 52.7 | 52.7 | 47.42 |
| Intangible Assets | 131.6 | 183.9 | 186.2 | 188.5 | 190.8 | 193.1 | 198.7 | 203.4 | 208.5 | 214.1 |
| Long Term Investments | 0.3 | 0.3 | 0 | 0 | 1.79 | 2.1 | 0.562 | 0.541 | 0.52 | 2.67 |
| Deferred Tax Assets | 1.52 | 0 | 0 | 0 | 326.7 | 385 | 0.495 | 0.997 | -0.52 | -2.67 |
| Other Long Term Assets | 0 | 0 | 0 | 0 | -326.7 | -385 | -0.495 | -0.997 | 0.52 | 2.9 |
| Total Current Liabilities | 66.54 | 57.12 | 75.03 | 68.15 | 65.16 | 67.21 | 51.63 | 35.76 | 31.37 | 27.8 |
| Accounts Payable | 29.46 | 24.88 | 38.41 | 28.31 | 28.31 | 20.25 | 22.29 | 18.31 | 16.45 | 18.29 |
| Notes Payable/Short Term Debt | 27.94 | 25.17 | 27.47 | 26.8 | 27.18 | 38.78 | 17.39 | 4.98 | 5.55 | 4.16 |
| Tax Payables | 3.92 | 1.76 | 3.1 | 6.7 | 5.96 | 2.01 | 6.45 | 6.59 | 5.54 | 1.93 |
| Deferred Revenue | 5.22 | 5.3 | 6.05 | 6.34 | 5.76 | 6.01 | 5.5 | 4.65 | 3.84 | 3.42 |
| Other Current Liabilities | 0 | 0 | 0 | 0 | -2.04 | 0.158 | 0 | 1.23 | 0 | 0 |
| Total Liabilities | 169.5 | 179 | 203.8 | 207.6 | 226.1 | 290.3 | 166.4 | 143.9 | 156.3 | 151.3 |
| Total Non-Current Liabilities | 103 | 121.9 | 128.8 | 139.5 | 161 | 223.1 | 114.8 | 108.1 | 124.9 | 123.5 |
| Total Long Term Debt | 91.94 | 99.71 | 109.7 | 122.1 | 145.1 | 209.1 | 80.53 | 80.38 | 99.36 | 103.9 |
| Deferred Tax Liabilities Non-Current | 11.03 | 22.22 | 19.13 | 17.38 | 15.89 | 13.94 | 22.76 | 21.17 | 21.25 | 17.12 |
| Deferred Revenue Non-Current | 0 | 0 | 52.11 | 56.17 | 0 | -13.94 | 10.06 | 4.82 | 2.15 | 2.56 |
| Capital Lease Obligations | 78.51 | 79.87 | 80.43 | 88.14 | 101.2 | 151.2 | 0.504 | 0.894 | 0.456 | 0 |
| Other Long Term Liabilities | -78.51 | -79.87 | -132.5 | -144.3 | -101.2 | -137.2 | 0.92 | 0.869 | 1.66 | 0 |
| Total Equity | 159.5 | 190.8 | 188 | 186.1 | 164.2 | 150.5 | 214.7 | 199 | 201.2 | 192.3 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 159.5 | 190.8 | 188 | 186.1 | 164.2 | 150.5 | 214.7 | 199 | 201.2 | 192.3 |
| Retained Earnings | -35.03 | -1.58 | -5.78 | -13.47 | -36.61 | -49.69 | 13.61 | 2.21 | 4.71 | -3.48 |
| Accumulated Other Earnings | 1.87 | 0.149 | 0.102 | 0.346 | -0.227 | -0.116 | 0.268 | -0.904 | -0 | 0 |
| Common Stock | 187.9 | 187.5 | 189.3 | 195.1 | 197.3 | 196.9 | 196.9 | 196 | 196 | 195.7 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 4.75 | 4.71 | 4.38 | 4.11 | 3.68 | 3.41 | 3.98 | 1.68 | 0.483 | 0.009 |
| Total Liabilities & Total Equity | 329 | 369.9 | 391.9 | 393.7 | 390.3 | 440.8 | 381.1 | 342.9 | 357.4 | 343.6 |
| Total Liabilities & Shareholders' Equity | 329 | 369.9 | 391.9 | 393.7 | 390.3 | 440.8 | 381.1 | 342.9 | 357.4 | 343.6 |
| Total Investments | 0.3 | 0.3 | 0 | 0 | 1.79 | 2.1 | 0.562 | 0.541 | 0.52 | 2.67 |
| Total Debt | 119.9 | 124.9 | 137.2 | 148.9 | 172.3 | 247.9 | 97.93 | 85.36 | 104.9 | 108 |
| Net Debt | 85.86 | 96.85 | 105.2 | 114.8 | 163.1 | 246.9 | 95.94 | 83.55 | 79.66 | 99.54 |