(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $22.41 | $19.58 | $38.04 | $63.19 |
Short term investments | $160.33 | $170.43 | $174.8 | $164.75 |
Net receivables | $1 | $0.6 | $0.5 | $0.8 |
Inventory | ||||
Total current assets | $188.66 | $199.07 | $219.56 | $232.54 |
Long term investments | $35.41 | $6.43 | $11.65 | $28.22 |
Property, plant & equipment | $3.59 | $3.62 | $3.83 | $3.93 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $53.89 | $21.04 | $26.37 | $45.6 |
Total investments | $195.74 | $176.86 | $186.44 | $192.97 |
Total assets | $242.55 | $220.11 | $245.93 | $278.14 |
Current liabilities | ||||
Accounts payable | $9.13 | $13.27 | $4.38 | $10.66 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $36 | $35.14 | $17.57 | $21.89 |
Long term debt | $9.64 | $9.57 | $9.51 | $9.45 |
Total noncurrent liabilities | $16.84 | $16.21 | $15.67 | $15.86 |
Total debt | $9.64 | $9.57 | $9.51 | $9.45 |
Total liabilities | $52.84 | $51.35 | $33.24 | $37.75 |
Shareholders' equity | ||||
Retained earnings | -$486.27 | -$440.8 | -$389.81 | -$355.65 |
Other shareholder equity | $0.26 | -$0.23 | -$0.31 | -$0.09 |
Total shareholder equity | $189.71 | $168.75 | $212.69 | $240.39 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $22.41 | $48.82 | $363.67 | $434.22 |
Short term investments | $160.33 | $217.38 | ||
Net receivables | $1 | |||
Inventory | ||||
Total current assets | $188.66 | $270.97 | $367.02 | $435.99 |
Long term investments | $35.41 | $16.7 | ||
Property, plant & equipment | $3.59 | $9.79 | $0.9 | $0.05 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $53.89 | $35.52 | $13.16 | $0.06 |
Total investments | $195.74 | $234.08 | ||
Total assets | $242.55 | $306.49 | $380.18 | $436.05 |
Current liabilities | ||||
Accounts payable | $9.13 | $8.07 | $5.39 | $0 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $36 | $28.32 | $15.29 | $6.2 |
Long term debt | $9.64 | $9.39 | $0.28 | |
Total noncurrent liabilities | $16.84 | $14.7 | $1.84 | $0.01 |
Total debt | $9.64 | $9.39 | ||
Total liabilities | $52.84 | $43.02 | $17.13 | $6.21 |
Shareholders' equity | ||||
Retained earnings | -$486.27 | -$325.47 | -$201.99 | -$118.52 |
Other shareholder equity | $0.26 | -$0.84 | ||
Total shareholder equity | $189.71 | $263.46 | $363.05 | $429.85 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $41.78 | $45.77 | $29.48 | $24.76 |
Selling, general & administrative | $6.24 | $7.51 | $7.29 | $7.44 |
Total operating expenses | $48.02 | $53.27 | $36.78 | $32.2 |
Operating income | -$48.02 | -$53.27 | -$36.78 | -$32.2 |
Income from continuing operations | ||||
EBIT | -$45.06 | -$50.6 | -$33.79 | -$29.8 |
Income tax expense | ||||
Interest expense | $0.41 | $0.39 | $0.37 | $0.39 |
Net income | ||||
Net income | -$45.47 | -$50.99 | -$34.16 | -$30.18 |
Income (for common shares) | -$45.47 | -$50.99 | -$34.16 | -$30.18 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1.18 | |||
Cost of revenue | $1.07 | |||
Gross Profit | -$1.07 | |||
Operating activities | ||||
Research & development | $141.79 | $98.4 | $60.17 | $28.96 |
Selling, general & administrative | $28.48 | $29.04 | $23.39 | $14.81 |
Total operating expenses | $170.28 | $127.44 | $83.56 | $43.77 |
Operating income | -$170.28 | -$127.44 | -$83.56 | -$44.84 |
Income from continuing operations | ||||
EBIT | -$159.24 | -$123.42 | -$83.47 | -$44.69 |
Income tax expense | $0.06 | -$0.02 | $0.24 | |
Interest expense | $1.56 | $0.01 | $0.81 | |
Net income | ||||
Net income | -$160.81 | -$123.48 | -$83.46 | -$45.74 |
Income (for common shares) | -$160.81 | -$123.48 | -$83.46 | -$50.94 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$45.47 | -$50.99 | -$34.16 | -$30.18 |
Operating activities | ||||
Depreciation | $0.21 | $0.21 | $0.21 | $0.21 |
Business acquisitions & disposals | ||||
Stock-based compensation | $6.72 | $6.96 | $6.24 | $6.35 |
Total cash flows from operations | -$39.68 | -$31.16 | -$31.71 | -$27.82 |
Investing activities | ||||
Capital expenditures | -$0.15 | $1.3 | -$1.74 | -$0.69 |
Investments | -$16.52 | $11.51 | $7.95 | $42.98 |
Total cash flows from investing | -$16.67 | $12.81 | $6.21 | $42.3 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $59.23 | $0.45 | ||
Net borrowings | -$0.06 | -$0.11 | -$0.11 | -$0.11 |
Total cash flows from financing | $59.17 | -$0.11 | $0.34 | -$0.11 |
Effect of exchange rate | ||||
Change in cash and equivalents | $2.82 | -$18.45 | -$25.16 | $14.37 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$160.81 | -$123.48 | -$83.46 | -$45.74 |
Operating activities | ||||
Depreciation | $0.84 | $0.34 | $0.05 | $0.2 |
Business acquisitions & disposals | ||||
Stock-based compensation | $26.27 | $23.84 | $13.91 | $5.44 |
Total cash flows from operations | -$130.36 | -$89.22 | -$68.1 | -$38.29 |
Investing activities | ||||
Capital expenditures | -$1.27 | -$1.43 | -$0.67 | -$0.03 |
Investments | $45.93 | -$233.99 | ||
Total cash flows from investing | $44.66 | -$235.42 | -$0.67 | $0.61 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $59.68 | $0.9 | $2.75 | $368.56 |
Net borrowings | -$0.39 | $8.96 | -$0.28 | -$6.51 |
Total cash flows from financing | $59.29 | $9.86 | $2.47 | $462.88 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$26.42 | -$314.78 | -$70.55 | $425.2 |
Market cap | $842.69M |
---|---|
Enterprise value | $829.92M |
Shares outstanding | 49.95M |
Revenue | $0.00 |
---|---|
EBITDA | -$158.40M |
EBIT | -$159.24M |
Net Income | -$160.81M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -5.24 |
---|---|
EV/Sales | N/A |
EV/EBITDA | -5.24 |
EV/EBIT | -5.21 |
P/S ratio | N/A |
P/B ratio | 4.45 |
Book/Share | 3.79 |
Cash/Share | 0.45 |
EPS | -$3.22 |
---|---|
ROA | -65.19% |
ROE | -79.26% |
Debt/Equity | 0.28 |
---|---|
Net debt/EBITDA | -0.19 |
Current ratio | 5.24 |
Quick ratio | 5.24 |