(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $2.29 | $4.27 | $7.08 | $12.56 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $3.58 | $5.83 | $8.9 | $14.84 |
Long term investments | ||||
Property, plant & equipment | $0.51 | $0.54 | $0.6 | $0.68 |
Goodwill & intangible assets | $0.21 | $0.25 | $0.3 | $0.34 |
Total noncurrent assets | $0.72 | $0.79 | $0.9 | $1.01 |
Total investments | ||||
Total assets | $4.3 | $6.62 | $9.8 | $15.85 |
Current liabilities | ||||
Accounts payable | $1.22 | $1.1 | $1.23 | $1.79 |
Deferred revenue | ||||
Short long term debt | $0.01 | $0.04 | ||
Total current liabilities | $2.34 | $4.18 | $4.93 | $4.44 |
Long term debt | ||||
Total noncurrent liabilities | $1.01 | |||
Total debt | $0.01 | $0.04 | ||
Total liabilities | $2.34 | $4.18 | $4.93 | $5.45 |
Shareholders' equity | ||||
Retained earnings | -$96.5 | -$93.06 | -$90.24 | -$83.89 |
Other shareholder equity | -$0.57 | -$0.54 | -$0.55 | -$0.53 |
Total shareholder equity | $1.96 | $2.44 | $4.87 | $10.41 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $2.29 | $17.72 | $17.36 | $1.58 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $3.58 | $18.43 | $17.74 | $2.28 |
Long term investments | ||||
Property, plant & equipment | $0.51 | $0.74 | $0.47 | |
Goodwill & intangible assets | $0.21 | $0.38 | $8.51 | $1.82 |
Total noncurrent assets | $0.72 | $1.12 | $8.98 | $1.82 |
Total investments | ||||
Total assets | $4.3 | $19.55 | $26.72 | $4.1 |
Current liabilities | ||||
Accounts payable | $1.22 | $0.46 | $0.68 | $0.68 |
Deferred revenue | ||||
Short long term debt | $0.06 | $0.11 | ||
Total current liabilities | $2.34 | $4 | $2.08 | $0.68 |
Long term debt | $0.07 | |||
Total noncurrent liabilities | $2.33 | |||
Total debt | $0.06 | $0.18 | ||
Total liabilities | $2.34 | $4.88 | $4.41 | $0.68 |
Shareholders' equity | ||||
Retained earnings | -$96.5 | -$79.21 | -$60.74 | -$11.76 |
Other shareholder equity | -$0.57 | -$0.54 | -$0.03 | -$0.18 |
Total shareholder equity | $1.96 | $14.67 | $22.31 | $3.42 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $1.37 | $1.35 | $2.51 | $1.99 |
Selling, general & administrative | $0.93 | $2.01 | $3.16 | $2.78 |
Total operating expenses | $2.38 | $3.45 | $5.76 | $4.86 |
Operating income | -$2.38 | -$3.45 | -$5.76 | -$4.86 |
Income from continuing operations | ||||
EBIT | -$3.41 | -$2.82 | -$6.36 | -$4.68 |
Income tax expense | $0.02 | $0.01 | ||
Interest expense | -$0 | -$0 | -$0 | $0 |
Net income | ||||
Net income | -$3.44 | -$2.82 | -$6.36 | -$4.68 |
Income (for common shares) | -$3.44 | -$2.82 | -$6.4 | -$4.8 |
(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 | $7.25 | $8.03 | $4.79 | $0.17 |
Selling, general & administrative | $8.85 | $11.61 | $20.5 | $5.44 |
Total operating expenses | $16.45 | $27.42 | $64.62 | $5.62 |
Operating income | -$16.45 | -$27.42 | -$64.62 | -$5.62 |
Income from continuing operations | ||||
EBIT | -$17.27 | -$19.95 | -$56.42 | -$6.42 |
Income tax expense | $0.03 | -$1.49 | -$7.45 | |
Interest expense | -$0 | $0.01 | $0.01 | $0.45 |
Net income | ||||
Net income | -$17.29 | -$18.47 | -$48.98 | -$6.86 |
Income (for common shares) | -$17.46 | -$18.8 | -$48.98 | -$6.86 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$3.44 | -$2.82 | -$6.36 | -$4.68 |
Operating activities | ||||
Depreciation | $0.08 | $0.1 | $0.11 | $0.11 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.36 | $0.37 | $0.88 | $0.53 |
Total cash flows from operations | -$1.75 | -$2.74 | -$4.47 | -$5.14 |
Investing activities | ||||
Capital expenditures | -$0 | $0 | $0.02 | -$0.01 |
Investments | ||||
Total cash flows from investing | -$0 | $0 | $0.02 | -$0.01 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$0.19 | -$0.1 | -$1.05 | |
Effect of exchange rate | -$0.04 | $0.03 | $0.02 | -$0.02 |
Change in cash and equivalents | -$1.98 | -$2.81 | -$5.48 | -$5.16 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$17.29 | -$18.47 | -$48.98 | -$6.86 |
Operating activities | ||||
Depreciation | $0.41 | $0.44 | $0.68 | $0.12 |
Business acquisitions & disposals | $3.06 | -$0.04 | ||
Stock-based compensation | $2.15 | $2.62 | $12.6 | $1.98 |
Total cash flows from operations | -$14.09 | -$17.15 | -$11.46 | -$3.89 |
Investing activities | ||||
Capital expenditures | $0.01 | -$0.58 | -$0.19 | |
Investments | ||||
Total cash flows from investing | $0.01 | -$0.58 | $2.19 | -$0.04 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $17.22 | $21.61 | $3.86 | |
Net borrowings | $1.67 | |||
Total cash flows from financing | -$1.34 | $18.18 | $24.9 | $5.53 |
Effect of exchange rate | -$0.01 | -$0.08 | $0.14 | -$0.06 |
Change in cash and equivalents | -$15.44 | $0.37 | $15.78 | $1.53 |
Market cap | $2.57M |
---|---|
Enterprise value | $281.51K |
Shares outstanding | 2.74M |
Revenue | $0.00 |
---|---|
EBITDA | -$16.86M |
EBIT | -$17.27M |
Net Income | -$17.29M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.15 |
---|---|
EV/Sales | N/A |
EV/EBITDA | -0.02 |
EV/EBIT | -0.02 |
P/S ratio | N/A |
P/B ratio | 1.02 |
Book/Share | 0.92 |
Cash/Share | 0.84 |
EPS | -$6.31 |
---|---|
ROA | -189.13% |
ROE | -351.59% |
Debt/Equity | 1.20 |
---|---|
Net debt/EBITDA | -0.00 |
Current ratio | 1.53 |
Quick ratio | 1.53 |