(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $88.57 | $94.14 | $99.5 | $103.98 |
Short term investments | ||||
Net receivables | $0.74 | $0.74 | ||
Inventory | ||||
Total current assets | $92.22 | $97.65 | $106 | $110.87 |
Long term investments | $1.71 | $1.71 | $1.71 | $4.7 |
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | $4.03 | $4.05 | $2.35 | $5.33 |
Total investments | $1.71 | $1.71 | $1.71 | $4.7 |
Total assets | $96.25 | $101.69 | $108.36 | $116.2 |
Current liabilities | ||||
Accounts payable | $0.81 | $0.72 | $1.17 | $1.44 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $5.24 | $3.44 | $3.48 | $2.94 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $5.24 | $3.44 | $3.48 | $2.94 |
Shareholders' equity | ||||
Retained earnings | -$186.29 | -$178.53 | -$172.31 | -$162.47 |
Other shareholder equity | ||||
Total shareholder equity | $91.02 | $98.25 | $104.88 | $113.26 |
(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 $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $5.65 | $4.47 | $3.71 | $3.51 |
Selling, general & administrative | $3.37 | $3 | $4.09 | $3.59 |
Total operating expenses | $9.02 | $7.47 | $7.79 | $7.1 |
Operating income | -$9.02 | -$7.47 | -$7.79 | -$7.1 |
Income from continuing operations | ||||
EBIT | -$7.75 | -$6.23 | -$9.83 | -$6.28 |
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$7.75 | -$6.23 | -$9.83 | -$6.28 |
Income (for common shares) | -$7.75 | -$6.23 | -$9.83 | -$6.28 |
(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 $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$7.75 | -$6.23 | -$9.83 | -$6.28 |
Operating activities | ||||
Depreciation | $0.01 | $0 | $0 | $0 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.52 | $0.93 | $1.6 | $1.57 |
Total cash flows from operations | -$5.57 | -$3.88 | -$4.46 | -$7.02 |
Investing activities | ||||
Capital expenditures | -$0 | -$0.01 | ||
Investments | ||||
Total cash flows from investing | -$0 | -$0.01 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$1.48 | |||
Net borrowings | ||||
Total cash flows from financing | -$1.48 | |||
Effect of exchange rate | ||||
Change in cash and equivalents | -$5.57 | -$5.36 | -$4.48 | -$7.02 |
(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 | $187.96M |
---|---|
Enterprise value | $99.39M |
Shares outstanding | 125.30M |
Revenue | $0.00 |
---|---|
EBITDA | -$30.07M |
EBIT | -$30.09M |
Net Income | -$30.09M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -6.25 |
---|---|
EV/Sales | N/A |
EV/EBITDA | -3.31 |
EV/EBIT | -3.30 |
P/S ratio | N/A |
P/B ratio | 2.07 |
Book/Share | 0.73 |
Cash/Share | 0.71 |
EPS | -$0.24 |
---|---|
ROA | -28.49% |
ROE | -29.55% |
Debt/Equity | 0.06 |
---|---|
Net debt/EBITDA | 2.77 |
Current ratio | 17.61 |
Quick ratio | 17.61 |