(in millions $) | 30 Dec 2020 | 29 Sep 2020 | 29 Jun 2020 | 30 Mar 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $11.26 | $11.26 | $0.04 | $0.04 |
Short term investments | ||||
Net receivables | $0.06 | $0.06 | $0.15 | $0.15 |
Inventory | ||||
Total current assets | $11.62 | $11.62 | $0.39 | $0.39 |
Long term investments | ||||
Property, plant & equipment | $0.05 | $0.05 | $0.05 | $0.05 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $7.86 | |||
Total investments | ||||
Total assets | $20.8 | $20.8 | $7.96 | $7.96 |
Current liabilities | ||||
Accounts payable | $0.72 | $0.72 | $1.26 | $1.26 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $3.03 | $3.03 | $2.42 | $2.42 |
Long term debt | $0.05 | $0.05 | ||
Total noncurrent liabilities | $1.1 | |||
Total debt | ||||
Total liabilities | $4.03 | $4.03 | $3.49 | $3.49 |
Shareholders' equity | ||||
Retained earnings | -$160.64 | -$160.64 | -$155.35 | -$155.35 |
Other shareholder equity | $0.06 | $0.06 | -$0.01 | -$0.01 |
Total shareholder equity | $16.77 | $16.77 | $4.48 | $4.48 |
(in millions $) | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 | 30 Dec 2017 |
---|---|---|---|---|
Current assets | ||||
Cash | $11.26 | $1.38 | $5.39 | $14.97 |
Short term investments | ||||
Net receivables | $0.06 | $0.23 | $0.22 | $0.14 |
Inventory | ||||
Total current assets | $11.62 | $2.37 | $6.06 | $15.87 |
Long term investments | ||||
Property, plant & equipment | $0.05 | $0.07 | $0.03 | $0.25 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $9.79 | $6.9 | $3.9 | $1.99 |
Total investments | ||||
Total assets | $20.8 | $9.23 | $9.88 | $17.83 |
Current liabilities | ||||
Accounts payable | $0.72 | $0.91 | $1.81 | $1.03 |
Deferred revenue | ||||
Short long term debt | $1.44 | $4.54 | ||
Total current liabilities | $3.03 | $2.28 | $4.56 | $10.43 |
Long term debt | $5.58 | |||
Total noncurrent liabilities | $1.07 | $0.92 | $1.7 | $9.72 |
Total debt | ||||
Total liabilities | $4.03 | $3.19 | $6.23 | $19.99 |
Shareholders' equity | ||||
Retained earnings | -$160.64 | -$152.78 | -$146.3 | -$136.13 |
Other shareholder equity | $0.06 | -$0.03 | -$0.04 | -$0.03 |
Total shareholder equity | $16.77 | $6.04 | $3.65 | -$2.16 |
(in millions $) | 30 Apr 2021 | 30 Dec 2020 | 29 Sep 2020 | 29 Jun 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $0.97 | $0.97 | $0.44 | |
Selling, general & administrative | $0.56 | $0.56 | $0.76 | |
Total operating expenses | $1.43 | $1.43 | $1.21 | |
Operating income | -$1.43 | -$1.43 | -$1.21 | |
Income from continuing operations | ||||
EBIT | -$1.43 | -$1.43 | -$1.21 | |
Income tax expense | -$0.01 | -$0.01 | -$0.01 | |
Interest expense | -$0.07 | -$0.07 | -$0 | |
Net income | ||||
Net income | -$2.77 | -$2.77 | -$1.33 | |
Income (for common shares) | -$2.77 | -$2.77 | -$1.33 |
(in millions $) | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 | 30 Dec 2017 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $2.83 | $3.3 | $6.62 | $19.1 |
Selling, general & administrative | $2.63 | $3.95 | $4.3 | $5.24 |
Total operating expenses | $5.28 | $7.26 | $10.95 | $24.36 |
Operating income | -$5.28 | -$7.26 | -$10.95 | -$24.36 |
Income from continuing operations | ||||
EBIT | -$5.28 | -$7.26 | -$10.95 | -$24.36 |
Income tax expense | -$0.02 | -$0.19 | $0.16 | -$0.02 |
Interest expense | -$0.14 | -$0.03 | -$1.07 | -$1.64 |
Net income | ||||
Net income | -$8.2 | -$6.63 | -$11.5 | -$24.41 |
Income (for common shares) | -$8.2 | -$6.63 | -$11.5 | -$24.41 |
(in millions $) | 30 Dec 2020 | 29 Sep 2020 | 29 Jun 2020 | 30 Mar 2020 |
---|---|---|---|---|
Net income | -$2.77 | -$2.77 | -$1.33 | -$1.33 |
Operating activities | ||||
Depreciation | $0 | $0 | $0.01 | $0.01 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$1.61 | -$1.61 | -$0.81 | -$0.81 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$0.78 | -$0.78 | -$0.38 | -$0.38 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | $0.74 | $0.74 | $0.03 | $0.03 |
Total cash flows from financing | $7.96 | $7.96 | $0.52 | $0.52 |
Effect of exchange rate | $0.04 | $0.04 | $0 | $0 |
Change in cash and equivalents | $5.61 | $5.61 | -$0.67 | -$0.67 |
(in millions $) | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 | 30 Dec 2017 |
---|---|---|---|---|
Net income | -$8.2 | -$6.63 | -$11.5 | -$24.41 |
Operating activities | ||||
Depreciation | $0.02 | $0.03 | $0.07 | $0.12 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$4.84 | -$8.39 | -$13.23 | -$24.28 |
Investing activities | ||||
Capital expenditures | -$0.06 | -$0.06 | -$0.01 | |
Investments | ||||
Total cash flows from investing | -$2.31 | -$3 | -$1.82 | -$0.1 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | $1.52 | -$1.46 | -$9.27 | -$2.09 |
Total cash flows from financing | $16.96 | $7.38 | $5.73 | $8.22 |
Effect of exchange rate | $0.07 | $0.01 | -$0.26 | -$1.32 |
Change in cash and equivalents | $9.87 | -$4.01 | -$9.58 | -$17.47 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
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 | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.24 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 3.83 |
Quick ratio | N/A |