(in millions $) | 30 Jul 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $178.61 | $175.29 | $193.24 | $115.5 |
Short term investments | $24.61 | $48.55 | $48.01 | $48.89 |
Net receivables | ||||
Inventory | ||||
Total current assets | $206.26 | $227.48 | $244.49 | $166.18 |
Long term investments | ||||
Property, plant & equipment | $8.91 | $10.61 | $7.45 | $6.13 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $11.16 | $12.98 | $9.16 | $7.11 |
Total investments | $24.61 | $48.55 | $48.01 | $48.89 |
Total assets | $217.42 | $240.46 | $253.65 | $173.29 |
Current liabilities | ||||
Accounts payable | $4.22 | $5.84 | $4.55 | $3.62 |
Deferred revenue | ||||
Short long term debt | $7.4 | $7.4 | $3.56 | $2.52 |
Total current liabilities | $17.9 | $17.97 | $15.99 | $10.62 |
Long term debt | $0.77 | $1.46 | $1.75 | |
Total noncurrent liabilities | $0.77 | $1.46 | $1.75 | |
Total debt | $7.4 | $8.17 | $5.02 | $4.27 |
Total liabilities | $17.9 | $18.74 | $17.45 | $12.36 |
Shareholders' equity | ||||
Retained earnings | -$285.89 | -$258.28 | -$233.24 | -$212.35 |
Other shareholder equity | -$0.03 | -$0.04 | $0.04 | -$0.02 |
Total shareholder equity | $199.52 | $221.72 | $236.2 | $160.92 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $193.24 | $81.61 | $122.22 | $101.43 |
Short term investments | $48.01 | $24.94 | $7.23 | |
Net receivables | ||||
Inventory | ||||
Total current assets | $244.49 | $108.83 | $124.54 | $113.53 |
Long term investments | ||||
Property, plant & equipment | $7.45 | $7.57 | $1.44 | $0.89 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $9.16 | $8.13 | $1.79 | $1.19 |
Total investments | $48.01 | $24.94 | $7.23 | |
Total assets | $253.65 | $116.97 | $126.34 | $114.72 |
Current liabilities | ||||
Accounts payable | $4.55 | $2.46 | $2.33 | $1.24 |
Deferred revenue | ||||
Short long term debt | $3.56 | $2.18 | ||
Total current liabilities | $15.99 | $9.49 | $8.38 | $5.18 |
Long term debt | $1.46 | $2.96 | ||
Total noncurrent liabilities | $1.46 | $2.96 | ||
Total debt | $5.02 | $5.14 | ||
Total liabilities | $17.45 | $12.45 | $8.38 | $5.18 |
Shareholders' equity | ||||
Retained earnings | -$233.24 | -$165.56 | -$112.59 | -$66.3 |
Other shareholder equity | $0.04 | -$0.05 | -$0 | $0.01 |
Total shareholder equity | $236.2 | $104.52 | $117.96 | $109.54 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $23.43 | $21.95 | $17.41 | $13.79 |
Selling, general & administrative | $6.85 | $6.08 | $5.74 | $4.88 |
Total operating expenses | $30.28 | $28.03 | $23.15 | $18.67 |
Operating income | -$30.28 | -$28.03 | -$23.15 | -$18.67 |
Income from continuing operations | ||||
EBIT | -$27.6 | -$25.05 | -$20.89 | -$16.45 |
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$27.6 | -$25.05 | -$20.89 | -$16.45 |
Income (for common shares) | -$27.6 | -$25.05 | -$20.89 | -$16.45 |
(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 | $55.42 | $39.3 | $32.49 | $21.38 |
Selling, general & administrative | $19.24 | $14.84 | $13.82 | $12.46 |
Total operating expenses | $74.66 | $54.14 | $46.31 | $33.83 |
Operating income | -$74.66 | -$54.14 | -$46.31 | -$33.83 |
Income from continuing operations | ||||
EBIT | -$67.67 | -$52.98 | -$46.29 | -$33.34 |
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$67.67 | -$52.98 | -$46.29 | -$33.34 |
Income (for common shares) | -$67.67 | -$52.98 | -$46.29 | -$33.34 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | -$27.6 | -$25.05 | -$20.89 | -$16.45 |
Operating activities | ||||
Depreciation | $2.18 | $1.82 | $1 | $0.85 |
Business acquisitions & disposals | ||||
Stock-based compensation | $5.01 | $3.79 | $3.05 | $3.01 |
Total cash flows from operations | -$20.79 | -$23.99 | -$16.45 | -$12.6 |
Investing activities | ||||
Capital expenditures | -$0.77 | -$0.81 | -$0.18 | -$0.07 |
Investments | $24.5 | $1.32 | ||
Total cash flows from investing | $23.73 | -$0.81 | $1.14 | -$0.07 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.38 | $6.86 | $93.05 | $0.1 |
Net borrowings | ||||
Total cash flows from financing | $0.38 | $6.86 | $93.05 | $0.1 |
Effect of exchange rate | ||||
Change in cash and equivalents | $3.32 | -$17.95 | $77.74 | -$12.57 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$67.67 | -$52.98 | -$46.29 | -$33.34 |
Operating activities | ||||
Depreciation | $3.5 | $3.68 | $0.73 | $0.35 |
Business acquisitions & disposals | ||||
Stock-based compensation | $11.34 | $6.9 | $5.8 | $4.39 |
Total cash flows from operations | -$53.55 | -$46.38 | -$34.11 | -$26.77 |
Investing activities | ||||
Capital expenditures | -$0.69 | -$2.45 | -$1.17 | -$0.64 |
Investments | -$21.76 | -$24.76 | $7.17 | -$7.35 |
Total cash flows from investing | -$22.45 | -$27.22 | $6 | -$7.98 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $187.63 | $32.98 | $48.9 | -$0.02 |
Net borrowings | ||||
Total cash flows from financing | $187.63 | $32.98 | $48.9 | -$0.02 |
Effect of exchange rate | ||||
Change in cash and equivalents | $111.63 | -$40.62 | $20.79 | -$34.77 |
Market cap | $90.31M |
---|---|
Enterprise value | -$80.91M |
Shares outstanding | 48.29M |
Revenue | $0.00 |
---|---|
EBITDA | -$84.13M |
EBIT | -$89.98M |
Net Income | -$89.98M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -1.00 |
---|---|
EV/Sales | N/A |
EV/EBITDA | 0.96 |
EV/EBIT | 0.90 |
P/S ratio | N/A |
P/B ratio | 0.45 |
Book/Share | 4.13 |
Cash/Share | 3.70 |
EPS | -$1.86 |
---|---|
ROA | -40.68% |
ROE | -43.98% |
Debt/Equity | 0.07 |
---|---|
Net debt/EBITDA | 1.91 |
Current ratio | 11.52 |
Quick ratio | 11.52 |