(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $1.02 | $1.02 | $3.73 | $3.73 |
Short term investments | $0.02 | $0.02 | ||
Net receivables | $2.13 | $2.13 | $1.12 | $1.12 |
Inventory | $0.21 | $0.21 | $0.4 | $0.4 |
Total current assets | $3.7 | $3.7 | $5.72 | $5.72 |
Long term investments | ||||
Property, plant & equipment | $0.26 | $0.26 | $0.43 | $0.43 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $6.19 | $6.19 | $8.47 | $8.47 |
Current liabilities | ||||
Accounts payable | $1.46 | $1.46 | $1.92 | $1.92 |
Deferred revenue | ||||
Short long term debt | $0.85 | $0.85 | $0.3 | $0.3 |
Total current liabilities | $4.2 | $4.2 | $3.42 | $3.42 |
Long term debt | $0.02 | $0.02 | $0.08 | $0.08 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $4.36 | $4.36 | $3.65 | $3.65 |
Shareholders' equity | ||||
Retained earnings | -$166.38 | -$166.38 | -$160.78 | -$160.78 |
Other shareholder equity | $4.39 | $4.39 | $4.25 | $4.25 |
Total shareholder equity | $1.83 | $1.83 | $4.81 | $4.81 |
(in millions $) | 30 Jun 2024 | 30 Jun 2023 | 30 Jun 2022 | 30 Jun 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $1.02 | $7.85 | $11.73 | $20.9 |
Short term investments | $0.02 | $0.02 | $0.01 | $0 |
Net receivables | $2.13 | $1.92 | $2.42 | $1.07 |
Inventory | $0.21 | $0.33 | $0.4 | $0.08 |
Total current assets | $3.7 | $10.5 | $14.72 | $22.24 |
Long term investments | ||||
Property, plant & equipment | $0.26 | $0.6 | $0.95 | $0.64 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $6.19 | $14.86 | $20.8 | $22.97 |
Current liabilities | ||||
Accounts payable | $1.46 | $0.84 | $1.15 | $0.27 |
Deferred revenue | ||||
Short long term debt | $0.85 | $0.3 | $0.26 | $0.18 |
Total current liabilities | $4.2 | $3.31 | $3.81 | $1.41 |
Long term debt | $0.02 | $0.23 | $0.39 | $0.02 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $4.36 | $3.69 | $4.37 | $1.44 |
Shareholders' equity | ||||
Retained earnings | -$166.38 | -$156.72 | -$150.21 | -$132.04 |
Other shareholder equity | $4.39 | $6.54 | $11.5 | $11.03 |
Total shareholder equity | $1.83 | $11.16 | $16.43 | $21.53 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2.4 | $2.4 | $2.48 | $2.48 |
Cost of revenue | $1 | $1 | $0.88 | $0.88 |
Gross Profit | $1.4 | $1.4 | $1.6 | $1.56 |
Operating activities | ||||
Research & development | $0.18 | $0.18 | $0.2 | $0.2 |
Selling, general & administrative | $2.95 | $2.95 | $2.9 | $2.9 |
Total operating expenses | $5.12 | $5.12 | $5.02 | $5.02 |
Operating income | -$2.72 | -$2.72 | -$2.54 | -$2.54 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$0.02 | -$0.02 | -$0.01 | -$0.01 |
Net income | ||||
Net income | -$2.8 | -$2.8 | -$3.21 | -$3.21 |
Income (for common shares) | -$2.8 | -$2.8 | -$3.21 | -$3.21 |
(in millions $) | 30 Jun 2024 | 30 Jun 2023 | 30 Jun 2022 | 30 Jun 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $9.67 | $10.35 | $9.22 | $0.12 |
Cost of revenue | $3.76 | $4.34 | $3.01 | $0.31 |
Gross Profit | $5.91 | $6.01 | $6.2 | -$0.19 |
Operating activities | ||||
Research & development | $0.75 | $1.28 | $0.71 | $3.11 |
Selling, general & administrative | $11.7 | $10.8 | $10.31 | $5.26 |
Total operating expenses | $20.27 | $20.76 | $16.76 | $7.18 |
Operating income | -$10.59 | -$10.42 | -$7.54 | -$7.06 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0.16 | -$0.03 | ||
Interest expense | -$0.05 | -$0.03 | -$0.01 | $0.02 |
Net income | ||||
Net income | -$12.02 | -$11.75 | -$7.13 | -$7.08 |
Income (for common shares) | -$12.02 | -$11.75 | -$7.13 | -$7.08 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | -$2.8 | -$2.8 | -$3.21 | -$3.21 |
Operating activities | ||||
Depreciation | $0.13 | $0.13 | $0.14 | $0.14 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$2.83 | -$2.83 | -$2.01 | -$2.01 |
Investing activities | ||||
Capital expenditures | -$0 | -$0 | -$0.01 | -$0.01 |
Investments | ||||
Total cash flows from investing | $0.01 | $0.01 | $0.04 | $0.04 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $1.29 | $1.29 | ||
Net borrowings | $0.21 | $0.21 | -$0.09 | -$0.09 |
Total cash flows from financing | $1.5 | $1.5 | -$0.09 | -$0.09 |
Effect of exchange rate | -$0.08 | -$0.08 | ||
Change in cash and equivalents | -$1.35 | -$1.35 | -$2.06 | -$2.06 |
(in millions $) | 30 Jun 2024 | 30 Jun 2023 | 30 Jun 2022 | 30 Jun 2021 |
---|---|---|---|---|
Net income | -$12.02 | -$11.75 | -$7.13 | -$7.08 |
Operating activities | ||||
Depreciation | $0.54 | $0.53 | $0.45 | $0.48 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$9.68 | -$9.72 | -$5.66 | -$6.3 |
Investing activities | ||||
Capital expenditures | -$0.03 | -$0.02 | -$0.06 | -$0.75 |
Investments | ||||
Total cash flows from investing | $0.12 | -$0.31 | -$3.46 | -$0.75 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $2.58 | $7.17 | $15.9 | |
Net borrowings | $0.25 | -$0.34 | -$0.27 | -$0.24 |
Total cash flows from financing | $2.82 | $5.92 | -$0.28 | $13.69 |
Effect of exchange rate | -$0.16 | $0.16 | $0.36 | $0.01 |
Change in cash and equivalents | -$6.83 | -$3.88 | -$9.17 | $6.69 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | $9.76M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$12.02M |
Revenue Q/Q | -10.78% |
Revenue Y/Y | -5.79% |
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 | N/A |
EPS | N/A |
---|---|
ROA | -163.98% |
ROE | -362.05% |
Debt/Equity | 2.38 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.88 |
Quick ratio | 0.83 |