(in millions $) | 30 Jul 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $28.85 | $35.79 | $31.17 | $51.81 |
Short term investments | $42.53 | $52.99 | $73.94 | $101.37 |
Net receivables | $34.3 | $22.69 | $12.1 | $6.24 |
Inventory | $13.31 | $11.93 | $10.38 | $5.29 |
Total current assets | $125.78 | $136.03 | $134.2 | $172.25 |
Long term investments | ||||
Property, plant & equipment | $2.64 | $2.9 | $3.18 | $3.45 |
Goodwill & intangible assets | $16.84 | $16.84 | $16.84 | $16.84 |
Total noncurrent assets | $31.74 | $31.86 | $30.5 | $30.84 |
Total investments | $42.53 | $52.99 | $73.94 | $101.37 |
Total assets | $157.52 | $167.9 | $164.7 | $203.1 |
Current liabilities | ||||
Accounts payable | $9.79 | $18.96 | $11.43 | $13.26 |
Deferred revenue | ||||
Short long term debt | $0.87 | $0.95 | $0.93 | $22.1 |
Total current liabilities | $44.61 | $47.81 | $36.85 | $54.05 |
Long term debt | $36.8 | $35.78 | $34.45 | $1.93 |
Total noncurrent liabilities | $42.62 | $41.71 | $40.1 | $38.9 |
Total debt | $37.67 | $36.73 | $35.38 | $24.03 |
Total liabilities | $87.23 | $89.52 | $76.96 | $92.95 |
Shareholders' equity | ||||
Retained earnings | -$786.66 | -$772.84 | -$745.5 | -$716.71 |
Other shareholder equity | -$24.43 | -$23.76 | -$23.17 | -$25.95 |
Total shareholder equity | $70.29 | $78.38 | $87.74 | $110.15 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $31.17 | $73.98 | $50.71 | $71.72 |
Short term investments | $73.94 | $22.52 | $106.51 | $149.68 |
Net receivables | $12.1 | $2.59 | $31.82 | $39.1 |
Inventory | $10.38 | |||
Total current assets | $134.2 | $100.84 | $192.49 | $263.45 |
Long term investments | ||||
Property, plant & equipment | $3.18 | $2.55 | $2.94 | $2.96 |
Goodwill & intangible assets | $16.84 | $16.84 | $16.84 | $16.84 |
Total noncurrent assets | $30.5 | $31.94 | $54.77 | $48.18 |
Total investments | $73.94 | $22.52 | $106.51 | $149.68 |
Total assets | $164.7 | $132.78 | $247.26 | $311.64 |
Current liabilities | ||||
Accounts payable | $11.43 | $7.89 | $7.68 | $2.93 |
Deferred revenue | ||||
Short long term debt | $0.93 | $38.63 | $0.9 | $0.47 |
Total current liabilities | $36.85 | $55.79 | $21 | $15.11 |
Long term debt | $34.45 | $91.61 | $144.1 | $130.05 |
Total noncurrent liabilities | $40.1 | $98.14 | $148.02 | $134.26 |
Total debt | $35.38 | $131.02 | $145 | $130.52 |
Total liabilities | $76.96 | $153.93 | $169.02 | $149.37 |
Shareholders' equity | ||||
Retained earnings | -$745.5 | -$585.22 | -$447.76 | -$384.19 |
Other shareholder equity | -$23.17 | -$24.45 | -$23.94 | -$21.05 |
Total shareholder equity | $87.74 | -$21.14 | $78.24 | $162.27 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $41.5 | $27.18 | $19.45 | $7.01 |
Cost of revenue | $2.79 | $1.52 | $0.69 | $0.12 |
Gross Profit | $38.72 | $25.66 | $18.76 | $6.9 |
Operating activities | ||||
Research & development | $4.05 | $3.07 | $2.36 | $2.85 |
Selling, general & administrative | $47.41 | $48.62 | $41.3 | $39.16 |
Total operating expenses | $51.46 | $51.69 | $43.66 | $42.01 |
Operating income | -$12.74 | -$26.04 | -$24.9 | -$35.11 |
Income from continuing operations | ||||
EBIT | -$11.62 | -$24.66 | -$26.53 | -$34.21 |
Income tax expense | -$0.51 | $0.09 | -$0.1 | $0.09 |
Interest expense | $2.72 | $2.59 | $2.35 | $1.98 |
Net income | ||||
Net income | -$13.82 | -$27.34 | -$28.79 | -$36.27 |
Income (for common shares) | -$13.82 | -$27.34 | -$28.79 | -$36.27 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $27.96 | $22.33 | ||
Cost of revenue | $0.85 | $5.74 | ||
Gross Profit | $27.12 | $16.59 | ||
Operating activities | ||||
Research & development | $13.26 | $20.7 | $17.1 | $20.44 |
Selling, general & administrative | $151.71 | $74.52 | $68.5 | $32.41 |
Total operating expenses | $164.97 | $98.56 | $85.55 | $7.45 |
Operating income | -$137.85 | -$98.56 | -$85.55 | $9.14 |
Income from continuing operations | ||||
EBIT | -$150.89 | -$99.1 | -$83.2 | $7.91 |
Income tax expense | -$0.5 | $26.02 | -$15.82 | -$12.11 |
Interest expense | $9.89 | $12.34 | $9.94 | $12.99 |
Net income | ||||
Net income | -$160.28 | -$137.46 | -$77.33 | $7.03 |
Income (for common shares) | -$160.28 | -$137.46 | -$77.33 | $7.03 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | -$13.82 | -$27.34 | -$28.79 | -$36.27 |
Operating activities | ||||
Depreciation | $0.44 | $0.54 | -$0.02 | $0.59 |
Business acquisitions & disposals | ||||
Stock-based compensation | $5.46 | $5.39 | $3.52 | $3.13 |
Total cash flows from operations | -$18.19 | -$29.7 | -$28.03 | -$38.23 |
Investing activities | ||||
Capital expenditures | ||||
Investments | $10.55 | $21.39 | $27.93 | $9.82 |
Total cash flows from investing | $10.55 | $21.39 | $27.93 | $9.82 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.72 | $13.19 | $0.05 | $0.46 |
Net borrowings | -$21.16 | |||
Total cash flows from financing | $0.72 | $13.19 | -$21.11 | $30.46 |
Effect of exchange rate | -$0.03 | -$0.25 | $0.57 | -$0.23 |
Change in cash and equivalents | -$6.95 | $4.63 | -$20.64 | $1.83 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$160.28 | -$137.46 | -$77.33 | $7.03 |
Operating activities | ||||
Depreciation | $1.77 | $1.49 | $0.81 | $1.69 |
Business acquisitions & disposals | $16.5 | $25.5 | ||
Stock-based compensation | $15.81 | $7.01 | $8.87 | $3 |
Total cash flows from operations | -$128.51 | -$70.3 | -$77.31 | -$48.73 |
Investing activities | ||||
Capital expenditures | -$0.72 | -$0.03 | -$0.1 | |
Investments | -$50.09 | $80.41 | $40.45 | -$95.12 |
Total cash flows from investing | -$50.09 | $79.7 | $56.93 | -$69.72 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $148.36 | $28 | $0.26 | $179.68 |
Net borrowings | -$13.02 | -$13.46 | ||
Total cash flows from financing | $135.34 | $14.54 | $0.26 | $179.68 |
Effect of exchange rate | $0.46 | -$0.66 | -$0.9 | $0.72 |
Change in cash and equivalents | -$42.81 | $23.27 | -$21.01 | $61.95 |
Market cap | $1.02B |
---|---|
Enterprise value | $1.03B |
Shares outstanding | 90.63M |
Revenue | $95.15M |
---|---|
EBITDA | -$95.46M |
EBIT | -$97.01M |
Net Income | -$106.22M |
Revenue Q/Q | 2.67K% |
Revenue Y/Y | 6.26K% |
P/E ratio | -9.57 |
---|---|
EV/Sales | 10.78 |
EV/EBITDA | -10.74 |
EV/EBIT | -10.57 |
P/S ratio | 10.69 |
P/B ratio | 10.74 |
Book/Share | 1.05 |
Cash/Share | 0.32 |
EPS | -$1.17 |
---|---|
ROA | -61.29% |
ROE | -122.60% |
Debt/Equity | 0.88 |
---|---|
Net debt/EBITDA | -0.61 |
Current ratio | 2.82 |
Quick ratio | 2.52 |