(in millions $) | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $90.76 | $98.3 | $106.13 | $124.97 |
Short term investments | ||||
Net receivables | $0.27 | |||
Inventory | ||||
Total current assets | $91.84 | $100.26 | $109.17 | $128.84 |
Long term investments | $0.4 | $0.4 | $0.4 | $0.4 |
Property, plant & equipment | $0.11 | $0.43 | $0.91 | $4.55 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.51 | $0.83 | $1.35 | $4.99 |
Total investments | $0.4 | $0.4 | $0.4 | $0.4 |
Total assets | $92.35 | $101.09 | $110.52 | $133.84 |
Current liabilities | ||||
Accounts payable | $0.24 | $0.03 | $0.91 | $1.07 |
Deferred revenue | ||||
Short long term debt | $0.22 | $0.88 | $1.65 | $2.25 |
Total current liabilities | $3.51 | $6.35 | $7.56 | $11.66 |
Long term debt | $0.1 | $0.13 | ||
Total noncurrent liabilities | $0.1 | $0.13 | ||
Total debt | $0.22 | $0.88 | $1.75 | $2.38 |
Total liabilities | $3.51 | $6.35 | $7.66 | $11.8 |
Shareholders' equity | ||||
Retained earnings | -$484.08 | -$477.27 | -$468.49 | -$446.91 |
Other shareholder equity | ||||
Total shareholder equity | $88.84 | $94.74 | $102.86 | $122.04 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $98.3 | $92.85 | $190.06 | $260.17 |
Short term investments | ||||
Net receivables | $0.27 | $2.7 | $2.6 | |
Inventory | ||||
Total current assets | $100.26 | $99.96 | $199.15 | $267.24 |
Long term investments | $0.4 | |||
Property, plant & equipment | $0.43 | $3.95 | $4.13 | $3.06 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.83 | $3.99 | $4.69 | $3.99 |
Total investments | $0.4 | |||
Total assets | $101.09 | $103.95 | $203.84 | $271.23 |
Current liabilities | ||||
Accounts payable | $0.03 | $0.38 | $3.49 | $2.68 |
Deferred revenue | ||||
Short long term debt | $0.88 | $1 | ||
Total current liabilities | $6.35 | $13.12 | $19.39 | $16.61 |
Long term debt | $15.28 | $14.95 | ||
Total noncurrent liabilities | $15.46 | $14.97 | $0.28 | |
Total debt | $0.88 | $16.46 | $14.95 | |
Total liabilities | $6.35 | $28.58 | $34.36 | $16.89 |
Shareholders' equity | ||||
Retained earnings | -$477.27 | -$489.43 | -$383.54 | -$264.42 |
Other shareholder equity | $75.37 | $169.48 | ||
Total shareholder equity | $94.74 | $75.37 | $169.48 | $254.34 |
(in millions $) | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $0.68 | $4.39 | $14.83 | $11.15 |
Selling, general & administrative | $7.26 | $5.24 | $6.26 | $4.58 |
Total operating expenses | $7.94 | $9.66 | $22.93 | -$68.01 |
Operating income | -$7.94 | -$9.66 | -$22.93 | $68.01 |
Income from continuing operations | ||||
EBIT | -$6.81 | -$9.67 | -$22.98 | $67.97 |
Income tax expense | $0.38 | |||
Interest expense | -$1.26 | -$1.41 | $0.49 | |
Net income | ||||
Net income | -$6.81 | -$8.79 | -$21.58 | $67.48 |
Income (for common shares) | -$6.81 | -$8.79 | -$21.58 | $67.48 |
(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 | $47.7 | $72.19 | $83.11 | $87.24 |
Selling, general & administrative | $23.97 | $33.25 | $35.73 | $32.99 |
Total operating expenses | -$10.19 | $105.43 | $118.84 | $120.23 |
Operating income | $10.19 | -$105.43 | -$118.84 | -$120.23 |
Income from continuing operations | ||||
EBIT | $10.11 | -$105.59 | -$119.35 | -$119.71 |
Income tax expense | $0.38 | |||
Interest expense | -$2.42 | $0.3 | -$0.22 | |
Net income | ||||
Net income | $12.16 | -$105.89 | -$119.13 | -$119.71 |
Income (for common shares) | $12.16 | -$105.89 | -$119.13 | -$119.71 |
(in millions $) | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Net income | -$6.81 | -$8.79 | -$21.58 | $67.48 |
Operating activities | ||||
Depreciation | $0.32 | $0.32 | $0.41 | $0.88 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.88 | $0.61 | $2.22 | $1.53 |
Total cash flows from operations | -$7.57 | -$8.03 | -$20.22 | -$14.65 |
Investing activities | ||||
Capital expenditures | $0.15 | $1.2 | ||
Investments | ||||
Total cash flows from investing | $0.15 | $1.2 | $83.74 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.03 | $0.06 | $0.18 | $0.03 |
Net borrowings | -$16.35 | |||
Total cash flows from financing | $0.03 | $0.06 | $0.18 | -$16.32 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$7.54 | -$7.82 | -$18.85 | $52.76 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $12.16 | -$105.89 | -$119.13 | -$119.71 |
Operating activities | ||||
Depreciation | $2.53 | $4.17 | $1.4 | $1.21 |
Business acquisitions & disposals | ||||
Stock-based compensation | $6.89 | $11.52 | $18.58 | $15.63 |
Total cash flows from operations | -$63.19 | -$97.21 | -$98.03 | -$98.8 |
Investing activities | ||||
Capital expenditures | $1.34 | -$0.27 | -$2.46 | -$1.18 |
Investments | ||||
Total cash flows from investing | $85.08 | -$0.27 | -$2.46 | -$1.18 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.32 | $0.26 | $15.47 | $172.62 |
Net borrowings | -$16.35 | $14.9 | ||
Total cash flows from financing | -$16.03 | $0.26 | $30.37 | $172.62 |
Effect of exchange rate | ||||
Change in cash and equivalents | $5.86 | -$97.21 | -$70.11 | $72.64 |
Market cap | $62.83M |
---|---|
Enterprise value | -$27.71M |
Shares outstanding | 44.88M |
Revenue | $0.00 |
---|---|
EBITDA | $30.44M |
EBIT | $28.51M |
Net Income | $30.31M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | 2.07 |
---|---|
EV/Sales | N/A |
EV/EBITDA | -0.91 |
EV/EBIT | -0.97 |
P/S ratio | N/A |
P/B ratio | 0.71 |
Book/Share | 1.98 |
Cash/Share | 2.02 |
EPS | $0.68 |
---|---|
ROA | 27.69% |
ROE | 29.68% |
Debt/Equity | 0.07 |
---|---|
Net debt/EBITDA | -2.87 |
Current ratio | 26.17 |
Quick ratio | 26.17 |