(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $79.64 | $84.07 | $88.57 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $77.11 | $81.72 | $87.06 | $92.22 |
Long term investments | $1.71 | $1.71 | $1.71 | |
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | $4.14 | $4.03 | $4.03 | |
Total investments | $1.71 | $1.71 | $1.71 | |
Total assets | $79.48 | $85.86 | $91.09 | $96.25 |
Current liabilities | ||||
Accounts payable | $1.56 | $1.06 | $1.23 | $0.81 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $5.8 | $5.7 | $5.33 | $5.24 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $5.8 | $5.7 | $5.33 | $5.24 |
Shareholders' equity | ||||
Retained earnings | -$205.44 | -$198.22 | -$192.17 | -$186.29 |
Other shareholder equity | ||||
Total shareholder equity | $80.16 | $85.76 | $91.02 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $88.57 | $111 | $136.49 | $39.66 |
Short term investments | ||||
Net receivables | $0.74 | $1.07 | $0.63 | |
Inventory | ||||
Total current assets | $92.22 | $118.2 | $141.24 | $42.77 |
Long term investments | $1.71 | $4.7 | ||
Property, plant & equipment | $0.02 | $0.04 | ||
Goodwill & intangible assets | $0.01 | |||
Total noncurrent assets | $4.03 | $5.33 | $0.02 | $0.07 |
Total investments | $1.71 | $4.7 | ||
Total assets | $96.25 | $123.53 | $141.26 | $42.84 |
Current liabilities | ||||
Accounts payable | $0.81 | $2.96 | $1.72 | $1.59 |
Deferred revenue | ||||
Short long term debt | $0.02 | |||
Total current liabilities | $5.24 | $5.57 | $3.13 | $15.67 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | $0.02 | |||
Total liabilities | $5.24 | $5.57 | $3.13 | $15.67 |
Shareholders' equity | ||||
Retained earnings | -$186.29 | -$156.19 | -$129.23 | -$111.9 |
Other shareholder equity | $0.62 | |||
Total shareholder equity | $91.02 | $117.96 | $138.14 | $27.17 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $3.55 | $3.75 | $5.65 | |
Selling, general & administrative | $3.55 | $3.23 | $3.37 | |
Total operating expenses | $6.39 | $7.11 | $6.98 | $9.02 |
Operating income | -$7.11 | -$6.98 | -$9.02 | |
Income from continuing operations | ||||
EBIT | -$6.05 | -$5.88 | -$7.75 | |
Income tax expense | ||||
Interest expense | $1 | |||
Net income | ||||
Net income | -$7.23 | -$6.05 | -$5.88 | -$7.75 |
Income (for common shares) | -$6.05 | -$5.88 | -$7.75 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $17.33 | $15.08 | $9.21 | $6.61 |
Selling, general & administrative | $14.04 | $12.61 | $11.31 | $8 |
Total operating expenses | $31.38 | $27.69 | $20.52 | $14.61 |
Operating income | -$31.38 | -$27.69 | -$20.52 | -$14.61 |
Income from continuing operations | ||||
EBIT | -$30.09 | -$26.96 | -$20.61 | -$17.83 |
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$30.09 | -$26.96 | -$20.61 | -$17.83 |
Income (for common shares) | -$30.09 | -$26.96 | -$20.61 | -$22.33 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$6.05 | -$5.88 | -$7.75 | |
Operating activities | ||||
Depreciation | $0 | $0.01 | $0.01 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.35 | $0.42 | $0.52 | |
Total cash flows from operations | -$4.53 | -$4.7 | -$5.57 | |
Investing activities | ||||
Capital expenditures | -$0 | -$0.01 | ||
Investments | ||||
Total cash flows from investing | -$0.02 | -$0 | -$0.01 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.1 | $0.2 | ||
Net borrowings | ||||
Total cash flows from financing | $0.3 | $0.1 | $0.2 | |
Effect of exchange rate | ||||
Change in cash and equivalents | -$13.69 | -$4.43 | -$4.5 | -$5.57 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$30.09 | -$26.96 | -$20.61 | -$17.83 |
Operating activities | ||||
Depreciation | $0.02 | $0.01 | $0.02 | $0.05 |
Business acquisitions & disposals | ||||
Stock-based compensation | $4.62 | $6.79 | $5.27 | $3.02 |
Total cash flows from operations | -$20.94 | -$20.76 | -$16.47 | -$11.57 |
Investing activities | ||||
Capital expenditures | -$0.01 | -$0.03 | -$0.01 | -$0.01 |
Investments | -$4.7 | |||
Total cash flows from investing | -$0.01 | -$4.73 | -$0.01 | -$0.01 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$1.48 | $113.88 | $33.62 | |
Net borrowings | ||||
Total cash flows from financing | -$1.48 | $113.3 | $38.55 | |
Effect of exchange rate | ||||
Change in cash and equivalents | -$22.43 | -$25.49 | $96.82 | $26.97 |
Market cap | $120.77M |
---|---|
Enterprise value | N/A |
Shares outstanding | 125.80M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$26.91M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -4.49 |
---|---|
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 | -$0.21 |
---|---|
ROA | -30.52% |
ROE | N/A |
Debt/Equity | 0.06 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 13.30 |
Quick ratio | N/A |