(in millions $) | 31 Dec 2023 | 30 Oct 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $4.27 | $5.36 | $6.46 | $7.47 |
Short term investments | ||||
Net receivables | $0.74 | $0.63 | $0.04 | $0.05 |
Inventory | ||||
Total current assets | $5.42 | $6.44 | $6.91 | $8.13 |
Long term investments | $0.18 | $0.17 | $0.18 | $0.17 |
Property, plant & equipment | $0.08 | $0.1 | $0.12 | $0.14 |
Goodwill & intangible assets | $2.15 | $2.18 | $2.21 | $2.23 |
Total noncurrent assets | $2.42 | $2.45 | $2.51 | $2.54 |
Total investments | $0.18 | $0.17 | $0.18 | $0.17 |
Total assets | $7.83 | $8.89 | $9.42 | $10.67 |
Current liabilities | ||||
Accounts payable | $1.91 | $1.75 | $1.45 | $1.54 |
Deferred revenue | ||||
Short long term debt | $0.08 | $0.07 | $0.07 | $0.07 |
Total current liabilities | $1.99 | $1.82 | $1.53 | $1.56 |
Long term debt | $0.02 | $0.04 | $0.06 | |
Total noncurrent liabilities | $0.02 | $0.04 | $0.11 | |
Total debt | $0.08 | $0.09 | $0.11 | $0.13 |
Total liabilities | $1.99 | $1.84 | $1.57 | $1.67 |
Shareholders' equity | ||||
Retained earnings | -$54.1 | -$52.42 | -$50.7 | -$48.71 |
Other shareholder equity | -$0.22 | -$0.21 | -$0.19 | -$0.23 |
Total shareholder equity | $5.84 | $7.05 | $7.85 | $9 |
(in millions $) | 31 Dec 2023 | 30 Oct 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $5.36 | $7.09 | $7.84 | $7.21 |
Short term investments | ||||
Net receivables | $0.63 | $1.26 | $3.3 | $0.09 |
Inventory | ||||
Total current assets | $6.44 | $9.09 | $12.09 | $8.1 |
Long term investments | $0.17 | $0.17 | ||
Property, plant & equipment | $0.1 | $0.03 | $0.11 | $0.17 |
Goodwill & intangible assets | $2.18 | $2.28 | $2.38 | $2.48 |
Total noncurrent assets | $2.45 | $2.48 | $2.49 | $2.66 |
Total investments | $0.17 | $0.17 | ||
Total assets | $8.89 | $11.58 | $14.58 | $10.76 |
Current liabilities | ||||
Accounts payable | $1.75 | $2.12 | $1.43 | $1.49 |
Deferred revenue | ||||
Short long term debt | $0.07 | $0.02 | $0.08 | $0.07 |
Total current liabilities | $1.82 | $2.14 | $1.46 | $1.53 |
Long term debt | $0.02 | $0.02 | $0.09 | |
Total noncurrent liabilities | $0.02 | $0.04 | $0.07 | $0.12 |
Total debt | $0.09 | $0.02 | $0.1 | $0.16 |
Total liabilities | $1.84 | $2.18 | $1.53 | $1.65 |
Shareholders' equity | ||||
Retained earnings | -$52.42 | -$44.04 | -$26.5 | -$13.13 |
Other shareholder equity | -$0.21 | -$0.21 | -$0.21 | -$0.29 |
Total shareholder equity | $7.05 | $9.39 | $13.06 | $6.63 |
(in millions $) | 31 Dec 2023 | 30 Oct 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $0.7 | $1.03 | $1.46 | |
Selling, general & administrative | $1.15 | $1.04 | $0.95 | |
Total operating expenses | $1.86 | $2.06 | $2.41 | |
Operating income | -$1.86 | -$2.06 | -$2.41 | |
Income from continuing operations | ||||
EBIT | -$1.68 | -$1.98 | -$2.33 | |
Income tax expense | $0 | |||
Interest expense | ||||
Net income | ||||
Net income | -$1.68 | -$1.98 | -$2.33 | |
Income (for common shares) | -$1.68 | -$1.98 | -$2.33 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.33 | |||
Cost of revenue | $0.02 | |||
Gross Profit | $0.31 | |||
Operating activities | ||||
Research & development | $4.79 | $13.34 | $17.95 | $3.33 |
Selling, general & administrative | $4.43 | $5.04 | $5.73 | $3.38 |
Total operating expenses | $9.22 | $18.37 | $23.68 | $6.71 |
Operating income | -$9.22 | -$18.37 | -$23.68 | -$6.4 |
Income from continuing operations | ||||
EBIT | -$8.37 | -$17.55 | -$13.34 | -$6.36 |
Income tax expense | $0 | $0 | $0 | $0 |
Interest expense | ||||
Net income | ||||
Net income | -$8.37 | -$17.55 | -$13.34 | -$6.36 |
Income (for common shares) | -$8.37 | -$17.55 | -$13.34 | -$6.36 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$1.68 | -$1.72 | -$1.98 | -$2.33 |
Operating activities | ||||
Depreciation | $0.05 | $0.05 | $0.08 | $0.03 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.18 | $0.52 | $0.11 | $0.29 |
Total cash flows from operations | -$1.41 | -$1.47 | -$1.81 | -$1.57 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.31 | $0.41 | $0.74 | $0.76 |
Net borrowings | ||||
Total cash flows from financing | $0.31 | $0.41 | $0.74 | $0.76 |
Effect of exchange rate | $0.01 | -$0.04 | $0.05 | $0.01 |
Change in cash and equivalents | -$1.09 | -$1.1 | -$1.01 | -$0.8 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$8.37 | -$17.55 | -$13.34 | -$6.36 |
Operating activities | ||||
Depreciation | $0.18 | $0.12 | $0.12 | $0.06 |
Business acquisitions & disposals | ||||
Stock-based compensation | $1.25 | $2.26 | $3.2 | $0.6 |
Total cash flows from operations | -$6.64 | -$12.28 | -$13.66 | -$4.99 |
Investing activities | ||||
Capital expenditures | -$0.01 | -$0.01 | $0.05 | |
Investments | ||||
Total cash flows from investing | -$0.01 | -$0.01 | $0.02 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $4.83 | $11.63 | $14.17 | $7.12 |
Net borrowings | $0.03 | |||
Total cash flows from financing | $4.83 | $11.63 | $14.17 | $7.09 |
Effect of exchange rate | $0.08 | -$0.09 | $0.12 | $0.06 |
Change in cash and equivalents | -$1.73 | -$0.75 | $0.63 | $2.18 |
Market cap | $13.64M |
---|---|
Enterprise value | $9.45M |
Shares outstanding | 3.16M |
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 | 2.25 |
Book/Share | 1.91 |
Cash/Share | 1.35 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.26 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.73 |
Quick ratio | 2.73 |