(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $11.51 | $14.31 | $10 | $5.68 |
Short term investments | $15.91 | $14.21 | $20.91 | $21.84 |
Net receivables | $4.96 | $5.32 | $3.85 | $8.29 |
Inventory | ||||
Total current assets | $33.13 | $34.84 | $35.82 | $36.8 |
Long term investments | $2.69 | |||
Property, plant & equipment | $4.67 | $4.73 | $4.84 | $4.95 |
Goodwill & intangible assets | $5.3 | $5.41 | $5.51 | $5.62 |
Total noncurrent assets | $10.09 | $10.26 | $10.47 | $13.38 |
Total investments | $15.91 | $14.21 | $20.91 | $24.53 |
Total assets | $43.23 | $45.1 | $46.3 | $50.18 |
Current liabilities | ||||
Accounts payable | $0.6 | $0.79 | $0.28 | $0.23 |
Deferred revenue | $4.44 | $5.43 | $5.54 | $5.91 |
Short long term debt | $0.65 | $0.64 | $0.64 | $0.63 |
Total current liabilities | $6.49 | $7.41 | $7.55 | $7.86 |
Long term debt | $3.72 | $3.78 | $3.84 | $3.9 |
Total noncurrent liabilities | $4.14 | $4.27 | $4.45 | $4.46 |
Total debt | $4.37 | $4.42 | $4.47 | $4.53 |
Total liabilities | $10.62 | $11.68 | $12 | $12.32 |
Shareholders' equity | ||||
Retained earnings | -$67.58 | -$66.49 | -$65.51 | -$61.27 |
Other shareholder equity | $0.12 | $0.14 | $0.2 | -$0.05 |
Total shareholder equity | $32.6 | $33.42 | $34.3 | $37.87 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $10 | $11.75 | $29.96 | $38.56 |
Short term investments | $20.91 | $17.23 | ||
Net receivables | $3.85 | $7.61 | $6.85 | $4.51 |
Inventory | ||||
Total current assets | $35.82 | $37.28 | $38.81 | $43.66 |
Long term investments | $2.6 | |||
Property, plant & equipment | $4.84 | $5.26 | $3.22 | $3.7 |
Goodwill & intangible assets | $5.51 | $5.93 | $6.34 | $2.87 |
Total noncurrent assets | $10.47 | $13.91 | $9.56 | $7.97 |
Total investments | $20.91 | $19.83 | ||
Total assets | $46.3 | $51.19 | $48.37 | $51.63 |
Current liabilities | ||||
Accounts payable | $0.28 | $0.64 | $0.28 | $0.49 |
Deferred revenue | $5.54 | $3.73 | $3.74 | $3.93 |
Short long term debt | $0.64 | $0.47 | ||
Total current liabilities | $7.55 | $5.8 | $5.74 | $5.87 |
Long term debt | $3.84 | $4.05 | ||
Total noncurrent liabilities | $4.45 | $5.18 | $1.11 | $0.09 |
Total debt | $4.47 | $4.52 | ||
Total liabilities | $12 | $10.98 | $6.85 | $5.96 |
Shareholders' equity | ||||
Retained earnings | -$65.51 | -$58.2 | -$56.47 | -$50.65 |
Other shareholder equity | $0.2 | -$0.11 | $41.52 | |
Total shareholder equity | $34.3 | $40.21 | $41.52 | $45.67 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4.32 | $4.42 | $4.37 | |
Cost of revenue | $0.27 | $0.28 | $0.24 | |
Gross Profit | $4.05 | $4.14 | $4.13 | |
Operating activities | ||||
Research & development | $1.87 | $2.18 | $2.21 | |
Selling, general & administrative | $3.53 | $3.23 | $3.71 | |
Total operating expenses | $5.39 | $5.41 | $5.92 | |
Operating income | -$1.34 | -$1.26 | -$1.79 | |
Income from continuing operations | ||||
EBIT | -$1.05 | -$0.98 | -$4.18 | |
Income tax expense | $0.04 | $0.06 | ||
Interest expense | ||||
Net income | ||||
Net income | -$1.09 | -$0.98 | -$4.24 | |
Income (for common shares) | -$1.09 | -$0.98 | -$4.24 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $18.24 | $16.01 | $16.85 | $11.31 |
Cost of revenue | $1.27 | $1.26 | $1.21 | $0.81 |
Gross Profit | $16.97 | $14.75 | $15.64 | $10.5 |
Operating activities | ||||
Research & development | $9.12 | $9.23 | $9.26 | $9.09 |
Selling, general & administrative | $14.5 | $13.4 | $12.48 | $10.83 |
Total operating expenses | $22.82 | $16.96 | $21.74 | $19.92 |
Operating income | -$5.84 | -$2.22 | -$6.1 | -$9.42 |
Income from continuing operations | ||||
EBIT | -$7.25 | -$1.68 | -$6.09 | -$9.25 |
Income tax expense | $0.06 | $0.05 | -$0.27 | -$1.63 |
Interest expense | ||||
Net income | ||||
Net income | -$7.31 | -$1.73 | -$5.82 | -$7.61 |
Income (for common shares) | -$7.31 | -$1.73 | -$5.82 | -$7.61 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | -$1.09 | -$0.98 | -$4.24 | $1.14 |
Operating activities | ||||
Depreciation | $0.16 | $0.16 | $0.16 | $0.16 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.24 | $0.16 | $0.43 | $0.36 |
Total cash flows from operations | -$0.67 | -$2.41 | $3.06 | $2.46 |
Investing activities | ||||
Capital expenditures | -$0.04 | |||
Investments | -$1.68 | $6.72 | $1.25 | $0.04 |
Total cash flows from investing | -$1.73 | $6.72 | $1.25 | $0.04 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.04 | $0.01 | -$0.13 | |
Net borrowings | ||||
Total cash flows from financing | $0.04 | $0 | -$0.13 | |
Effect of exchange rate | ||||
Change in cash and equivalents | -$2.36 | $4.31 | $4.32 | $2.37 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$7.31 | -$1.73 | -$5.82 | -$7.61 |
Operating activities | ||||
Depreciation | $0.81 | $0.89 | $0.69 | $0.56 |
Business acquisitions & disposals | -$2.45 | -$2.43 | ||
Stock-based compensation | $1.52 | $1.71 | $1.57 | $0.84 |
Total cash flows from operations | $1.82 | -$5.04 | -$6.23 | -$5.27 |
Investing activities | ||||
Capital expenditures | -$0.02 | $7.82 | -$0.03 | -$0.48 |
Investments | -$3.13 | -$19.8 | ||
Total cash flows from investing | -$3.14 | -$11.99 | -$2.48 | -$2.91 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$0.41 | -$1.16 | $0.16 | -$0.9 |
Net borrowings | ||||
Total cash flows from financing | -$0.43 | -$1.18 | $0.11 | -$0.99 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$1.75 | -$18.21 | -$8.6 | -$9.18 |
Market cap | $31.67M |
---|---|
Enterprise value | $24.52M |
Shares outstanding | 21.11M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | N/A |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | 0.98 |
Book/Share | 1.54 |
Cash/Share | 0.55 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.35 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 5.11 |
Quick ratio | 5.11 |