(in millions $) | 30 Jul 2024 | 31 Dec 2023 | 30 Oct 2023 | 30 Jul 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $12.88 | $25.79 | $43.1 | |
Short term investments | ||||
Net receivables | $4.81 | $3.94 | $4.75 | |
Inventory | $5.48 | $6.18 | $7.55 | |
Total current assets | $26.02 | $38.58 | $59.84 | |
Long term investments | ||||
Property, plant & equipment | $57.36 | $59.4 | $59.2 | |
Goodwill & intangible assets | $28.43 | $29.09 | $29.8 | |
Total noncurrent assets | $85.86 | $88.56 | $89.07 | |
Total investments | ||||
Total assets | $111.88 | $127.15 | $148.92 | |
Current liabilities | ||||
Accounts payable | $13.75 | $15.12 | $17.03 | |
Deferred revenue | $0.06 | $0.31 | $0.1 | |
Short long term debt | $0.48 | $0.46 | $0.44 | |
Total current liabilities | $14.28 | $15.9 | $17.57 | |
Long term debt | $43.72 | $43.34 | $44.99 | |
Total noncurrent liabilities | $43.83 | $43.46 | $45.11 | |
Total debt | $44.19 | $43.8 | $45.43 | |
Total liabilities | $58.11 | $59.35 | $62.68 | |
Shareholders' equity | ||||
Retained earnings | -$306.4 | -$290.69 | -$270.36 | |
Other shareholder equity | ||||
Total shareholder equity | $53.77 | $67.79 | $86.24 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $43.1 | $80.48 | $88.32 | $44.41 |
Short term investments | ||||
Net receivables | $4.75 | $3.79 | $1.17 | $0.35 |
Inventory | $7.55 | $4.09 | $1.39 | $0.14 |
Total current assets | $59.84 | $91.73 | $93.2 | $46.2 |
Long term investments | ||||
Property, plant & equipment | $59.2 | $52.28 | $31.2 | $24.3 |
Goodwill & intangible assets | $29.8 | $17.05 | $0.57 | $0.54 |
Total noncurrent assets | $89.07 | $69.61 | $31.8 | $25.23 |
Total investments | ||||
Total assets | $148.92 | $161.34 | $124.99 | $71.43 |
Current liabilities | ||||
Accounts payable | $17.03 | $11.2 | $6.95 | $5.9 |
Deferred revenue | $0.1 | $0.29 | $0.04 | |
Short long term debt | $0.44 | $0.31 | $0.27 | $0.23 |
Total current liabilities | $17.57 | $12.66 | $7.26 | $6.13 |
Long term debt | $44.99 | $44.54 | $0.2 | $23.69 |
Total noncurrent liabilities | $45.11 | $45.25 | $0.32 | $23.81 |
Total debt | $45.43 | $44.85 | $0.47 | $23.92 |
Total liabilities | $62.68 | $57.91 | $7.58 | $29.94 |
Shareholders' equity | ||||
Retained earnings | -$270.36 | -$206.8 | -$147.77 | -$103.61 |
Other shareholder equity | ||||
Total shareholder equity | $86.24 | $103.43 | $117.41 | $41.49 |
(in millions $) | 30 Jul 2024 | 31 Dec 2023 | 30 Oct 2023 | 30 Jun 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $7.02 | $8.33 | ||
Cost of revenue | $6.34 | $10.04 | ||
Gross Profit | $0.68 | -$1.7 | ||
Operating activities | ||||
Research & development | $6.41 | $8.16 | ||
Selling, general & administrative | $9.29 | $8.06 | ||
Total operating expenses | $15.71 | $16.22 | ||
Operating income | -$15.02 | -$17.93 | ||
Income from continuing operations | ||||
EBIT | -$15.03 | -$17.43 | ||
Income tax expense | $0 | -$0.03 | ||
Interest expense | $0.68 | $0.37 | ||
Net income | ||||
Net income | -$15.71 | -$17.77 | ||
Income (for common shares) | -$15.71 | -$17.77 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $27.12 | $15.35 | $6.62 | $1.79 |
Cost of revenue | $30.24 | $19.49 | $10.65 | $2.41 |
Gross Profit | -$3.12 | -$4.14 | -$4.03 | -$0.62 |
Operating activities | ||||
Research & development | $33.24 | $35.71 | $24.08 | $20.52 |
Selling, general & administrative | $29.71 | $20.71 | $13.29 | $10.89 |
Total operating expenses | $62.95 | $56.42 | $37.36 | $31.41 |
Operating income | -$66.07 | -$60.55 | -$41.39 | -$32.04 |
Income from continuing operations | ||||
EBIT | -$63.68 | -$60.78 | -$39.03 | -$31.57 |
Income tax expense | -$2.45 | -$1.83 | ||
Interest expense | $2.32 | $0.08 | $5.13 | $4.57 |
Net income | ||||
Net income | -$63.56 | -$59.03 | -$44.16 | -$36.14 |
Income (for common shares) | -$63.56 | -$59.03 | -$44.16 | -$36.14 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$15.71 | -$20.13 | -$17.77 | -$15.54 |
Operating activities | ||||
Depreciation | $3.32 | $3.13 | $3.18 | $3.21 |
Business acquisitions & disposals | -$13.88 | |||
Stock-based compensation | $0.32 | $1.88 | $1.95 | $3.21 |
Total cash flows from operations | -$11.34 | -$13.11 | -$8.7 | -$9.9 |
Investing activities | ||||
Capital expenditures | -$1.63 | -$4.21 | -$1.22 | -$2.06 |
Investments | ||||
Total cash flows from investing | -$1.63 | -$4.21 | -$1.22 | -$15.95 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.27 | $32.02 | ||
Net borrowings | ||||
Total cash flows from financing | $0.27 | $32.02 | ||
Effect of exchange rate | ||||
Change in cash and equivalents | -$12.91 | -$17.32 | -$9.64 | $6.18 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$63.56 | -$59.03 | -$44.16 | -$36.14 |
Operating activities | ||||
Depreciation | $11.65 | $8.12 | $4.88 | $3.19 |
Business acquisitions & disposals | -$13.88 | -$7.58 | ||
Stock-based compensation | $9.41 | $10.25 | $8.19 | $6.73 |
Total cash flows from operations | -$44.82 | -$45.2 | -$29.36 | -$21.3 |
Investing activities | ||||
Capital expenditures | -$11.26 | -$27.36 | -$12.44 | -$9.69 |
Investments | ||||
Total cash flows from investing | -$25.15 | -$34.94 | -$12.49 | -$9.89 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $32.59 | $28.65 | $85.77 | $43.86 |
Net borrowings | $43.65 | $1.59 | ||
Total cash flows from financing | $32.59 | $72.3 | $85.77 | $45.45 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$37.38 | -$7.84 | $43.91 | $14.25 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
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 | N/A |
ROE | N/A |
Debt/Equity | 0.73 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |