(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $547.37 | $475.35 | $392.59 | $521.87 |
Short term investments | $39.81 | $44.47 | $58.95 | $38.05 |
Net receivables | $0.66 | $235.49 | $1.75 | $5.17 |
Inventory | ||||
Total current assets | $616.24 | $783.42 | $477.59 | $587.67 |
Long term investments | $117.01 | |||
Property, plant & equipment | $17.11 | $19.47 | $19.84 | $21.75 |
Goodwill & intangible assets | $25.12 | $25.72 | $26.32 | $26.92 |
Total noncurrent assets | $178.14 | $65.91 | $68.79 | $67.34 |
Total investments | $156.82 | $44.47 | $58.95 | $38.05 |
Total assets | $794.38 | $849.33 | $546.38 | $655.01 |
Current liabilities | ||||
Accounts payable | $18.13 | $4.73 | $10.65 | $4.47 |
Deferred revenue | $32.06 | $33.85 | $6.1 | $6.59 |
Short long term debt | $4.62 | $4.54 | $4.13 | $4.14 |
Total current liabilities | $134.36 | $141.48 | $143.84 | $106.06 |
Long term debt | $1724.66 | $1724.23 | $1735.71 | $1730.89 |
Total noncurrent liabilities | $1742.1 | $1744.71 | $1745.07 | $1742.68 |
Total debt | $1729.28 | $1728.77 | $1739.84 | $1735.03 |
Total liabilities | $1876.47 | $1886.19 | $1888.91 | $1848.74 |
Shareholders' equity | ||||
Retained earnings | -$2669.17 | -$2595.72 | -$2560.5 | -$2392.35 |
Other shareholder equity | -$0 | $0 | $0.03 | $0.03 |
Total shareholder equity | -$1092.92 | -$1049.53 | -$1354.26 | -$1207.54 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $392.59 | $414.62 | $393.77 | $356.08 |
Short term investments | $58.95 | $95.23 | $442.89 | $251.01 |
Net receivables | $1.75 | $17.08 | $19.75 | |
Inventory | ||||
Total current assets | $477.59 | $548.85 | $888.86 | $642.82 |
Long term investments | ||||
Property, plant & equipment | $19.84 | $25.25 | $45.97 | $36.83 |
Goodwill & intangible assets | $26.32 | $28.71 | $44.93 | |
Total noncurrent assets | $68.79 | $74.18 | $123.93 | $60.76 |
Total investments | $58.95 | $95.23 | $442.89 | $251.01 |
Total assets | $546.38 | $623.04 | $1012.79 | $703.59 |
Current liabilities | ||||
Accounts payable | $10.65 | $11.56 | $11.88 | $8.95 |
Deferred revenue | $6.1 | $8.16 | ||
Short long term debt | $4.13 | $3.67 | $4.94 | $5.25 |
Total current liabilities | $143.84 | $121.43 | $135.07 | $95.65 |
Long term debt | $1735.71 | $1707.62 | $1721.23 | $490.53 |
Total noncurrent liabilities | $1745.07 | $1746.53 | $1743.3 | $500.05 |
Total debt | $1739.84 | $1723.56 | $1726.17 | $495.79 |
Total liabilities | $1888.91 | $1877.65 | $1878.37 | $595.7 |
Shareholders' equity | ||||
Retained earnings | -$2560.5 | -$1918.15 | -$1436.97 | -$888.75 |
Other shareholder equity | $0.03 | -$0.33 | -$0.13 | $0.19 |
Total shareholder equity | -$1354.26 | -$1254.62 | -$870.41 | $57.91 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2.17 | $211.12 | $1.75 | $4.09 |
Cost of revenue | $0.6 | $0.6 | $0.6 | $0.6 |
Gross Profit | $1.57 | $210.52 | $1.15 | $3.49 |
Operating activities | ||||
Research & development | $114.69 | $140.97 | $130.23 | $125.14 |
Selling, general & administrative | $59.52 | $65.81 | $47.58 | $35.78 |
Total operating expenses | $177.11 | $200.7 | $178.56 | $161.19 |
Operating income | -$175.54 | $9.83 | -$177.42 | -$157.69 |
Income from continuing operations | ||||
EBIT | -$50.52 | -$11.74 | -$147.88 | -$156.69 |
Income tax expense | ||||
Interest expense | $22.94 | $23.47 | $20.27 | $20.31 |
Net income | ||||
Net income | -$73.46 | -$35.22 | -$168.15 | -$177 |
Income (for common shares) | -$73.46 | -$35.22 | -$168.15 | -$177 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $9.3 | $77.65 | $69.72 | $8.25 |
Cost of revenue | $2.45 | $3.43 | $3.11 | |
Gross Profit | $6.86 | $74.21 | $66.6 | $8.25 |
Operating activities | ||||
Research & development | $455.71 | $399.46 | $451.02 | $337.05 |
Selling, general & administrative | $150.59 | $143.19 | $192.21 | $145.68 |
Total operating expenses | $614.23 | $586.42 | $643.23 | $482.73 |
Operating income | -$607.37 | -$512.2 | -$576.63 | -$474.48 |
Income from continuing operations | ||||
EBIT | -$561.91 | -$400.75 | -$515.76 | -$412.07 |
Income tax expense | ||||
Interest expense | $81.29 | $80.44 | $46.78 | $36.66 |
Net income | ||||
Net income | -$643.2 | -$481.18 | -$562.54 | -$448.72 |
Income (for common shares) | -$643.2 | -$481.18 | -$562.54 | -$448.72 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | -$73.46 | -$35.22 | -$168.15 | -$177 |
Operating activities | ||||
Depreciation | $2.6 | $2.67 | $2.59 | $2.64 |
Business acquisitions & disposals | -$0.1 | |||
Stock-based compensation | $21.45 | $17.06 | $37.02 | $22.6 |
Total cash flows from operations | $74.7 | -$219.54 | -$124.82 | -$145.23 |
Investing activities | ||||
Capital expenditures | -$0.05 | -$0.69 | -$0.43 | -$0.43 |
Investments | $5.58 | $24.25 | $0.37 | $38.11 |
Total cash flows from investing | $3.04 | $22.75 | -$0.07 | $37.68 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$2.24 | $314.68 | -$3.01 | $305.19 |
Net borrowings | -$3.73 | -$35.67 | ||
Total cash flows from financing | -$5.73 | $279.55 | -$4.52 | $307.04 |
Effect of exchange rate | ||||
Change in cash and equivalents | $72.01 | $82.76 | -$129.41 | $199.5 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$643.2 | -$481.18 | -$562.54 | -$448.72 |
Operating activities | ||||
Depreciation | $10.53 | $11.94 | $11.45 | $3.09 |
Business acquisitions & disposals | -$0.5 | $10 | $13.65 | -$6.91 |
Stock-based compensation | $108.71 | $91.56 | $99.5 | $58.46 |
Total cash flows from operations | -$527.72 | -$419.49 | -$497.93 | -$399.71 |
Investing activities | ||||
Capital expenditures | -$1.31 | $105.18 | -$13.25 | -$7.37 |
Investments | $55.84 | $339.47 | -$166.23 | -$38.72 |
Total cash flows from investing | $54.03 | $453.15 | -$200.83 | -$52.99 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $446.33 | $5.85 | -$200.93 | -$74.51 |
Net borrowings | -$20.49 | $1063.61 | $536.96 | |
Total cash flows from financing | $451.54 | -$13.13 | $736.45 | $447.19 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$22.15 | $20.52 | $37.69 | -$5.52 |
Market cap | $4.74B |
---|---|
Enterprise value | $5.93B |
Shares outstanding | 188.03M |
Revenue | $219.12M |
---|---|
EBITDA | -$356.34M |
EBIT | -$366.84M |
Net Income | -$453.82M |
Revenue Q/Q | 32.11% |
Revenue Y/Y | 3.76K% |
P/E ratio | -10.45 |
---|---|
EV/Sales | 27.04 |
EV/EBITDA | -16.63 |
EV/EBIT | -16.15 |
P/S ratio | 21.65 |
P/B ratio | -4.34 |
Book/Share | -5.81 |
Cash/Share | 2.91 |
EPS | -$2.41 |
---|---|
ROA | -63.80% |
ROE | 38.59% |
Debt/Equity | -1.39 |
---|---|
Net debt/EBITDA | -3.73 |
Current ratio | 4.59 |
Quick ratio | 4.59 |