(in millions $) | 1 May 2025 | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $51.72 | $60.58 | ||
Short term investments | ||||
Net receivables | $11 | $9.1 | ||
Inventory | ||||
Total current assets | $65.69 | $73.01 | ||
Long term investments | ||||
Property, plant & equipment | $6.33 | $6.49 | ||
Goodwill & intangible assets | $219.78 | $216.74 | ||
Total noncurrent assets | $255.45 | $251.88 | ||
Total investments | ||||
Total assets | $321.14 | $324.89 | ||
Current liabilities | ||||
Accounts payable | $7.75 | $8.63 | ||
Deferred revenue | $120.69 | $122.21 | ||
Short long term debt | $1.81 | $1.85 | ||
Total current liabilities | $16.52 | $17.95 | ||
Long term debt | $3.45 | $3.45 | ||
Total noncurrent liabilities | $155.83 | $145.91 | ||
Total debt | $5.26 | $5.3 | ||
Total liabilities | $172.35 | $163.86 | ||
Shareholders' equity | ||||
Retained earnings | -$389.72 | -$372.17 | ||
Other shareholder equity | ||||
Total shareholder equity | $148.78 | $161.03 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $60.58 | $43.18 | $105.62 | $117.54 |
Short term investments | ||||
Net receivables | $9.1 | $0.42 | $0 | |
Inventory | ||||
Total current assets | $73.01 | $59.46 | $115.77 | $121.05 |
Long term investments | ||||
Property, plant & equipment | $6.49 | $6.98 | $7 | $8.67 |
Goodwill & intangible assets | $216.74 | $202.04 | $151.17 | $122.12 |
Total noncurrent assets | $251.88 | $219.1 | $162.27 | $132 |
Total investments | ||||
Total assets | $324.89 | $278.56 | $278.04 | $253.06 |
Current liabilities | ||||
Accounts payable | $8.63 | $7.16 | $6.65 | $6.41 |
Deferred revenue | $122.21 | $60.76 | $54.68 | $2.98 |
Short long term debt | $1.85 | $1.73 | $1.51 | $1.47 |
Total current liabilities | $17.95 | $31.9 | $9.64 | $8.62 |
Long term debt | $3.45 | $2.92 | $4.18 | $5.6 |
Total noncurrent liabilities | $145.91 | $66.86 | $82.11 | $31.93 |
Total debt | $5.3 | $4.65 | $5.69 | $7.07 |
Total liabilities | $163.86 | $98.77 | $91.75 | $40.55 |
Shareholders' equity | ||||
Retained earnings | -$372.17 | -$338.37 | -$313.83 | -$260.35 |
Other shareholder equity | ||||
Total shareholder equity | $161.03 | $179.79 | $186.3 | $212.51 |
(in millions $) | 1 May 2025 | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1.52 | $1.26 | ||
Cost of revenue | ||||
Gross Profit | $1.52 | $1.26 | ||
Operating activities | ||||
Research & development | $1.75 | $2.24 | ||
Selling, general & administrative | $14.7 | $11.32 | ||
Total operating expenses | $16.54 | $11.77 | ||
Operating income | -$15.01 | -$10.51 | ||
Income from continuing operations | ||||
EBIT | -$14.3 | -$9.54 | ||
Income tax expense | $1.22 | -$0.13 | ||
Interest expense | ||||
Net income | ||||
Net income | -$15.52 | -$9.41 | ||
Income (for common shares) | -$15.52 | -$9.41 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4.19 | $1.92 | $0.92 | |
Cost of revenue | $1.61 | |||
Gross Profit | $4.19 | $1.92 | -$0.69 | |
Operating activities | ||||
Research & development | $5.7 | $4.44 | $4.34 | |
Selling, general & administrative | $50.12 | $50.91 | $42.18 | |
Total operating expenses | $14.31 | $18.38 | $54.12 | |
Operating income | -$10.12 | -$16.46 | -$54.81 | |
Income from continuing operations | ||||
EBIT | -$7.51 | -$15.05 | -$54.31 | |
Income tax expense | $1.61 | $1.26 | $0.12 | |
Interest expense | ||||
Net income | ||||
Net income | -$9.13 | -$16.32 | -$54.43 | |
Income (for common shares) | -$9.13 | -$16.32 | -$54.43 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | -$15.52 | -$9.41 | $0.33 | $2.07 |
Operating activities | ||||
Depreciation | $0.18 | $0.19 | $0.2 | $0.21 |
Business acquisitions & disposals | ||||
Stock-based compensation | $4.35 | $3.48 | $3.92 | $3.84 |
Total cash flows from operations | -$2.36 | $6.14 | $33.64 | $10.42 |
Investing activities | ||||
Capital expenditures | -$5.4 | -$17.07 | $0.19 | $24.99 |
Investments | ||||
Total cash flows from investing | -$5.4 | -$2.26 | -$4.54 | $20.08 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$0.41 | -$5.2 | -$7.97 | -$10.73 |
Net borrowings | ||||
Total cash flows from financing | -$1.07 | -$5.3 | -$8.09 | -$11.01 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$8.83 | -$1.43 | $21.02 | $19.5 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | -$9.13 | -$16.32 | -$37.52 | -$54.43 |
Operating activities | ||||
Depreciation | $0.84 | $1.42 | $1.45 | $3.53 |
Business acquisitions & disposals | ||||
Stock-based compensation | $15.51 | $17.87 | $13.63 | $15.93 |
Total cash flows from operations | $41.99 | -$27.25 | $17.91 | -$9.96 |
Investing activities | ||||
Capital expenditures | $8.09 | -$2.13 | -$1.05 | -$0.23 |
Investments | ||||
Total cash flows from investing | $8.09 | -$27.13 | -$27.41 | -$14.17 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$23.9 | -$6.5 | -$0.96 | $4.22 |
Net borrowings | ||||
Total cash flows from financing | -$25.14 | -$8.06 | -$2.42 | $4.22 |
Effect of exchange rate | ||||
Change in cash and equivalents | $24.94 | -$62.44 | -$11.91 | -$19.91 |
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 | 1.02 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |