(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $78.26 | $85.84 | $83.36 | $74.75 |
Short term investments | ||||
Net receivables | $10.69 | $10.12 | $15.39 | $8.15 |
Inventory | $9.69 | $10.58 | $10.21 | $11.02 |
Total current assets | $103.44 | $116.55 | $117.02 | $97.83 |
Long term investments | ||||
Property, plant & equipment | $18.17 | $22.59 | $23.5 | $24.36 |
Goodwill & intangible assets | $18.66 | $19.47 | $20.29 | $21.1 |
Total noncurrent assets | $42.25 | $48.1 | $50.5 | $52.72 |
Total investments | ||||
Total assets | $145.69 | $164.65 | $167.53 | $150.55 |
Current liabilities | ||||
Accounts payable | $68.92 | $76.38 | $73.56 | $81.41 |
Deferred revenue | ||||
Short long term debt | $2.48 | $6.62 | $6.45 | $6.21 |
Total current liabilities | $75.54 | $87.7 | $84.91 | $97.35 |
Long term debt | $82.94 | $79.04 | $79.14 | $64.73 |
Total noncurrent liabilities | $84.74 | $80.89 | $81.03 | $66.44 |
Total debt | $85.42 | $85.66 | $85.59 | $70.94 |
Total liabilities | $160.28 | $168.58 | $165.94 | $163.79 |
Shareholders' equity | ||||
Retained earnings | -$721.24 | -$710.29 | -$694.87 | -$685.59 |
Other shareholder equity | ||||
Total shareholder equity | $17.88 | $23.02 | $22.54 | $16.67 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $83.36 | $180.95 | $307.96 | $235 |
Short term investments | ||||
Net receivables | $15.39 | $28.35 | $23.79 | $20.09 |
Inventory | $10.21 | $14.16 | $9.86 | $1.4 |
Total current assets | $117.02 | $230.43 | $346.46 | $261.57 |
Long term investments | $17.57 | |||
Property, plant & equipment | $23.5 | $33.01 | $34.07 | $32.41 |
Goodwill & intangible assets | $20.29 | $27.2 | $12.55 | $14.63 |
Total noncurrent assets | $50.5 | $63.87 | $50.04 | $67.26 |
Total investments | $17.57 | |||
Total assets | $167.53 | $294.3 | $396.5 | $328.83 |
Current liabilities | ||||
Accounts payable | $73.56 | $77.1 | $90.66 | $40.67 |
Deferred revenue | $0.73 | $2.61 | ||
Short long term debt | $6.45 | $5.39 | $2.92 | $7.15 |
Total current liabilities | $84.91 | $127.72 | $101.04 | $47.96 |
Long term debt | $79.14 | $93.14 | $63.92 | $81.93 |
Total noncurrent liabilities | $81.03 | $116.56 | $69.58 | $83.88 |
Total debt | $85.59 | $118.7 | $66.84 | $89.08 |
Total liabilities | $165.94 | $252.58 | $170.63 | $131.84 |
Shareholders' equity | ||||
Retained earnings | -$694.87 | -$634.23 | -$547.46 | -$482.76 |
Other shareholder equity | $96.66 | |||
Total shareholder equity | $22.54 | $41.72 | $108.67 | $100.34 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $14.9 | $13.03 | $19.95 | $34.75 |
Cost of revenue | $6.54 | $6.82 | $6.01 | $6.43 |
Gross Profit | $8.36 | $6.21 | $13.93 | $28.32 |
Operating activities | ||||
Research & development | $12.67 | $24.84 | $14.08 | $20.35 |
Selling, general & administrative | $20.82 | $17.94 | $22.61 | $21.73 |
Total operating expenses | $36.14 | $42.78 | $33.55 | $42.08 |
Operating income | -$27.79 | -$36.57 | -$19.61 | -$13.76 |
Income from continuing operations | ||||
EBIT | -$8.83 | -$12.81 | -$6.84 | -$2.37 |
Income tax expense | $0.38 | $0.14 | ||
Interest expense | $2.12 | $2.6 | $2.06 | $2.53 |
Net income | ||||
Net income | -$10.95 | -$15.42 | -$9.28 | -$5.04 |
Income (for common shares) | -$13.34 | -$17.73 | -$11.29 | -$7.05 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $84.51 | $75.74 | $68.79 | $45.6 |
Cost of revenue | $26.66 | $30.77 | $32.08 | $14.59 |
Gross Profit | $57.85 | $44.97 | $36.71 | $31 |
Operating activities | ||||
Research & development | $106.07 | $134.88 | $128.87 | $64.11 |
Selling, general & administrative | $94.12 | $113.66 | $86.84 | $61.17 |
Total operating expenses | $200.19 | $248.53 | $225.25 | $125.28 |
Operating income | -$142.34 | -$203.56 | -$188.54 | -$94.27 |
Income from continuing operations | ||||
EBIT | -$44.8 | -$72.48 | -$48.92 | -$31.06 |
Income tax expense | $0.52 | $0.45 | $0.47 | $0.14 |
Interest expense | $15.31 | $13.64 | $15.31 | $15.33 |
Net income | ||||
Net income | -$60.64 | -$86.58 | -$64.7 | -$46.53 |
Income (for common shares) | -$68.67 | -$86.58 | -$64.7 | -$46.53 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | -$10.95 | -$15.42 | -$9.28 | -$5.04 |
Operating activities | ||||
Depreciation | $2.56 | $1.72 | $1.71 | $1.7 |
Business acquisitions & disposals | $0.01 | |||
Stock-based compensation | $5 | $4.86 | $3.7 | $4.38 |
Total cash flows from operations | -$21.84 | -$25.39 | -$34.94 | -$16.78 |
Investing activities | ||||
Capital expenditures | -$0.03 | $6 | ||
Investments | ||||
Total cash flows from investing | -$0.06 | $5 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $1.98 | $11.01 | $8.81 | $0.89 |
Net borrowings | $5 | $14.62 | -$10 | |
Total cash flows from financing | $14.27 | $27.86 | $43.62 | -$2.69 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$7.57 | $2.47 | $8.62 | -$14.46 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$60.64 | -$86.58 | -$64.7 | -$46.53 |
Operating activities | ||||
Depreciation | $8.07 | $5.08 | $4.32 | $3.9 |
Business acquisitions & disposals | -$20 | $56.86 | ||
Stock-based compensation | $17.03 | $22.99 | $19.49 | $13.45 |
Total cash flows from operations | -$128.22 | -$179.4 | -$116.54 | -$83.68 |
Investing activities | ||||
Capital expenditures | $5.94 | -$2.59 | -$4.97 | -$3.13 |
Investments | ||||
Total cash flows from investing | -$2.1 | -$22.93 | $40.51 | -$7.16 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $24.12 | $4.53 | $9.36 | $46.03 |
Net borrowings | -$39 | $48.65 | -$9.73 | -$34.12 |
Total cash flows from financing | $32.74 | $75.32 | $148.99 | $172.41 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$97.59 | -$127.01 | $72.97 | $81.56 |
Market cap | $35.46M |
---|---|
Enterprise value | $42.62M |
Shares outstanding | 22.59M |
Revenue | $82.62M |
---|---|
EBITDA | -$23.17M |
EBIT | -$30.85M |
Net Income | -$40.69M |
Revenue Q/Q | -14.32% |
Revenue Y/Y | 31.68% |
P/E ratio | -0.87 |
---|---|
EV/Sales | 0.52 |
EV/EBITDA | -1.84 |
EV/EBIT | -1.38 |
P/S ratio | 0.43 |
P/B ratio | 1.98 |
Book/Share | 0.79 |
Cash/Share | 3.46 |
EPS | -$1.80 |
---|---|
ROA | -25.90% |
ROE | -203.14% |
Debt/Equity | 7.36 |
---|---|
Net debt/EBITDA | -3.54 |
Current ratio | 1.37 |
Quick ratio | 1.24 |