(in millions $) | 30 Jul 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $31.46 | $35.23 | $25.99 | $64.94 |
Short term investments | $3.98 | $11.15 | $25.88 | $37.62 |
Net receivables | $2.42 | $35.83 | $34.11 | $0.16 |
Inventory | $18.75 | $16.08 | $9.71 | $6.59 |
Total current assets | $62.41 | $106.43 | $101.87 | $118.7 |
Long term investments | ||||
Property, plant & equipment | $51.27 | $54.97 | $58.79 | $63.8 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $54.87 | $58.84 | $63.63 | $70.09 |
Total investments | $3.98 | $11.15 | $25.88 | $37.62 |
Total assets | $117.28 | $165.27 | $165.5 | $188.79 |
Current liabilities | ||||
Accounts payable | $5.25 | $2.85 | $3.68 | $6.51 |
Deferred revenue | $108.15 | $123.87 | $115.39 | $85.54 |
Short long term debt | ||||
Total current liabilities | $148.27 | $180.69 | $142.23 | $79.09 |
Long term debt | $36.45 | $77.77 | $80.32 | $81.76 |
Total noncurrent liabilities | $79.89 | $82.89 | $122.51 | $160.54 |
Total debt | $75.15 | $77.77 | $80.32 | $81.76 |
Total liabilities | $228.15 | $263.58 | $264.74 | $239.63 |
Shareholders' equity | ||||
Retained earnings | -$2019.95 | -$2000.9 | -$1969.15 | -$1908.7 |
Other shareholder equity | -$0.01 | -$0.06 | -$0.2 | -$0.57 |
Total shareholder equity | -$110.87 | -$98.31 | -$99.23 | -$50.84 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $25.99 | $93.09 | $106.28 | $200.6 |
Short term investments | $25.88 | $149.88 | $264.98 | $300.25 |
Net receivables | $34.11 | $40.22 | $0.99 | $1.25 |
Inventory | $9.71 | $1.59 | ||
Total current assets | $101.87 | $295.08 | $384.62 | $523.27 |
Long term investments | $1.2 | $1.2 | ||
Property, plant & equipment | $58.79 | $74.32 | $79.94 | $62.82 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $63.63 | $81.34 | $83.51 | $64.85 |
Total investments | $25.88 | $149.88 | $266.18 | $301.45 |
Total assets | $165.5 | $376.42 | $468.13 | $588.12 |
Current liabilities | ||||
Accounts payable | $3.68 | $6.87 | $17.37 | $7.12 |
Deferred revenue | $115.39 | $85 | $96.47 | $61.25 |
Short long term debt | ||||
Total current liabilities | $142.23 | $78.92 | $105.79 | $82.9 |
Long term debt | $80.32 | $3.64 | $25.52 | $13.04 |
Total noncurrent liabilities | $122.51 | $170.86 | $82.73 | $42.88 |
Total debt | $80.32 | $88.3 | $25.52 | $13.04 |
Total liabilities | $264.74 | $249.78 | $188.51 | $125.78 |
Shareholders' equity | ||||
Retained earnings | -$1969.15 | -$1693.02 | -$1464.72 | -$1124.58 |
Other shareholder equity | -$0.2 | -$2.07 | -$0.37 | $0.3 |
Total shareholder equity | -$99.23 | $126.64 | $279.61 | $462.34 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $28.64 | $27.36 | $4.25 | $2.14 |
Cost of revenue | $4.63 | $1.99 | $3.16 | $2.62 |
Gross Profit | $24.01 | $25.37 | $1.09 | -$0.48 |
Operating activities | ||||
Research & development | $33.33 | $45.51 | $49.6 | $56.89 |
Selling, general & administrative | $8.91 | $11.11 | $11.45 | $12.25 |
Total operating expenses | $42.24 | $56.62 | $61.05 | $69.14 |
Operating income | -$18.23 | -$31.25 | -$59.96 | -$69.61 |
Income from continuing operations | ||||
EBIT | -$17.79 | -$30.57 | -$59.26 | -$68.42 |
Income tax expense | $0.02 | $0.01 | -$0.02 | |
Interest expense | $1.26 | $1.15 | $1.18 | $1.4 |
Net income | ||||
Net income | -$19.05 | -$31.75 | -$60.45 | -$69.8 |
Income (for common shares) | -$19.05 | -$31.75 | -$60.45 | -$69.8 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $8.57 | $63.57 | $20.34 | |
Cost of revenue | $8.89 | |||
Gross Profit | -$0.31 | $63.57 | $20.34 | |
Operating activities | ||||
Research & development | $224.78 | $272.53 | $282 | $244.65 |
Selling, general & administrative | $50.91 | $71.55 | $78.8 | $64.4 |
Total operating expenses | $275.69 | $344.09 | $360.8 | $309.05 |
Operating income | -$276.01 | -$280.51 | -$340.46 | -$309.05 |
Income from continuing operations | ||||
EBIT | -$270.83 | -$230.28 | -$340.1 | -$306.61 |
Income tax expense | $0.01 | $0.01 | $0.05 | $0.01 |
Interest expense | $5.29 | -$1.99 | ||
Net income | ||||
Net income | -$276.13 | -$228.3 | -$340.14 | -$306.62 |
Income (for common shares) | -$276.13 | -$228.3 | -$340.14 | -$306.62 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | -$19.05 | -$31.75 | -$60.45 | -$69.8 |
Operating activities | ||||
Depreciation | $4.36 | $4.34 | $4.15 | $4.23 |
Business acquisitions & disposals | ||||
Stock-based compensation | $6.34 | $8.4 | $9.93 | $11.14 |
Total cash flows from operations | -$10.64 | -$29.61 | -$50.41 | -$51.35 |
Investing activities | ||||
Capital expenditures | -$0.03 | -$0.13 | -$0.04 | -$0.26 |
Investments | $7.22 | $14.84 | $9.99 | $70.7 |
Total cash flows from investing | $7.2 | $14.72 | $9.94 | $70.45 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$0.2 | $24.37 | $1.55 | |
Net borrowings | -$0.23 | -$0.23 | -$0.21 | -$0.21 |
Total cash flows from financing | -$0.32 | $24.14 | $1.51 | -$0.21 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$3.77 | $9.25 | -$38.95 | $18.89 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$276.13 | -$228.3 | -$340.14 | -$306.62 |
Operating activities | ||||
Depreciation | $16.62 | $14.57 | $11.29 | $9.79 |
Business acquisitions & disposals | ||||
Stock-based compensation | $45.39 | $53.84 | $53.87 | $51.35 |
Total cash flows from operations | -$192.98 | -$270.43 | -$220.52 | -$180.76 |
Investing activities | ||||
Capital expenditures | -$1.2 | $90.57 | -$10.58 | -$4.51 |
Investments | $125.06 | $112.38 | $32.84 | -$116.22 |
Total cash flows from investing | $123.87 | $202.96 | $22.26 | -$120.73 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $2.14 | $21.89 | $98.7 | $422.97 |
Net borrowings | -$0.95 | $30.09 | -$0.25 | -$0.39 |
Total cash flows from financing | $2.01 | $53.08 | $103.94 | $427.57 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$67.1 | -$14.39 | -$94.32 | $126.09 |
Market cap | $52.03M |
---|---|
Enterprise value | $95.72M |
Shares outstanding | 4.90M |
Revenue | $62.39M |
---|---|
EBITDA | -$158.96M |
EBIT | -$176.05M |
Net Income | -$181.05M |
Revenue Q/Q | 2.89K% |
Revenue Y/Y | 809.03% |
P/E ratio | -0.29 |
---|---|
EV/Sales | 1.53 |
EV/EBITDA | -0.60 |
EV/EBIT | -0.54 |
P/S ratio | 0.83 |
P/B ratio | -0.47 |
Book/Share | -22.60 |
Cash/Share | 6.42 |
EPS | -$36.92 |
---|---|
ROA | -113.72% |
ROE | 201.59% |
Debt/Equity | -2.67 |
---|---|
Net debt/EBITDA | -1.24 |
Current ratio | 0.42 |
Quick ratio | 0.29 |