(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $59.02 | $33.09 | $16.86 | |
Short term investments | ||||
Net receivables | $12.02 | $11.26 | $10.21 | $13.86 |
Inventory | ||||
Total current assets | $258.49 | $217.18 | $189.54 | $83.35 |
Long term investments | $6.01 | $4.83 | $4.37 | |
Property, plant & equipment | $77.78 | $79 | $84.99 | $87.69 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $375.97 | $315.5 | $291.11 | $189.33 |
Current liabilities | ||||
Accounts payable | $3.73 | $3.16 | $5.58 | $2.32 |
Deferred revenue | ||||
Short long term debt | $2 | $1.96 | $1.86 | |
Total current liabilities | $49.02 | $10.26 | $15.35 | $27.08 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $60.95 | $20.22 | $25.92 | $36.62 |
Shareholders' equity | ||||
Retained earnings | -$126.38 | -$87.59 | -$75.63 | -$146.91 |
Other shareholder equity | ||||
Total shareholder equity | $295.28 | $265.19 | $152.7 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $16.86 | $32.69 | $42.4 | $0.41 |
Short term investments | $51.11 | $6.24 | ||
Net receivables | $13.86 | $0.74 | ||
Inventory | ||||
Total current assets | $83.35 | $64.4 | $96.56 | $8.72 |
Long term investments | $4.37 | $1.79 | $1 | |
Property, plant & equipment | $87.69 | $22.61 | $32.49 | $29.85 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $31.17 | |||
Total investments | ||||
Total assets | $189.33 | $100.42 | $179.92 | $39.89 |
Current liabilities | ||||
Accounts payable | $2.32 | $3.63 | $2.61 | $1.37 |
Deferred revenue | ||||
Short long term debt | $1.86 | |||
Total current liabilities | $27.08 | $7.44 | $5.04 | $1.89 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $36.62 | $10.49 | $8.27 | $1.89 |
Shareholders' equity | ||||
Retained earnings | -$146.91 | -$131.42 | -$19.88 | -$15.7 |
Other shareholder equity | $0 | |||
Total shareholder equity | $152.7 | $89.93 | $171.64 | $38 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $22.71 | $28.95 | $30.29 | $16.05 |
Cost of revenue | $15.16 | |||
Gross Profit | $7.24 | $13.79 | $14.13 | $6.12 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $5.48 | |||
Total operating expenses | $22.06 | $28.98 | $12.8 | $15.68 |
Operating income | -$0.03 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.63 | $0.54 | $1.58 | $0.01 |
Interest expense | -$19.75 | $3.56 | $8.59 | |
Net income | ||||
Net income | -$38.8 | -$11.95 | $50.08 | -$2.02 |
Income (for common shares) | -$11.95 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $44.92 | $32.3 | $96.08 | $21.07 |
Cost of revenue | $20.37 | $30.74 | $14.1 | |
Gross Profit | $15.36 | $11.92 | $65.34 | $6.96 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $23.11 | $39.15 | $2.52 | |
Total operating expenses | $42.1 | $71.32 | $92.05 | $19.94 |
Operating income | -$39.02 | $4.03 | $1.12 | |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.28 | -$0.59 | $3.86 | |
Interest expense | $18.8 | |||
Net income | ||||
Net income | -$13.89 | -$105.3 | $4.86 | -$1.91 |
Income (for common shares) | -$105.3 | $4.86 | -$1.91 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Net income | -$11.95 | |||
Operating activities | ||||
Depreciation | $8.85 | |||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$9.5 | |||
Investing activities | ||||
Capital expenditures | -$5.09 | |||
Investments | ||||
Total cash flows from investing | -$23.99 | -$6.19 | -$0.47 | -$69.16 |
Financing activities | ||||
Dividends paid | -$1.6 | |||
Sale and purchase of stock | $41.62 | |||
Net borrowings | ||||
Total cash flows from financing | $131.71 | $41.62 | $38.65 | $52.23 |
Effect of exchange rate | ||||
Change in cash and equivalents | $87.41 | $25.93 | $17.31 | -$15.83 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$105.3 | $4.86 | -$1.91 | |
Operating activities | ||||
Depreciation | $27.83 | $13.11 | $3.32 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$8.5 | -$23.26 | -$3.42 | |
Investing activities | ||||
Capital expenditures | -$19.33 | -$46.84 | -$4.51 | |
Investments | ||||
Total cash flows from investing | -$69.16 | -$18.61 | -$40.93 | -$2.05 |
Financing activities | ||||
Dividends paid | -$1.6 | |||
Sale and purchase of stock | $20.93 | $109.21 | $5.25 | |
Net borrowings | $1.27 | |||
Total cash flows from financing | $52.22 | $18.71 | $106.19 | $5.25 |
Effect of exchange rate | $6.55 | |||
Change in cash and equivalents | -$15.83 | -$8.39 | $41.99 | -$0.21 |
Market cap | $265.57M |
---|---|
Enterprise value | N/A |
Shares outstanding | 153.51M |
Revenue | $98.00M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$2.69M |
Revenue Q/Q | 96.44% |
Revenue Y/Y | 167.48% |
P/E ratio | -98.82 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 2.71 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$0.02 |
---|---|
ROA | -0.92% |
ROE | N/A |
Debt/Equity | 0.24 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 5.27 |
Quick ratio | N/A |