(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jul 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $72.24 | $99.05 | $150.66 | $101.34 |
Short term investments | $197.92 | $197.66 | $169.17 | $193 |
Net receivables | $3.96 | $0.66 | $0.34 | $49.31 |
Inventory | ||||
Total current assets | $272.62 | $297.81 | $320.62 | $344.73 |
Long term investments | ||||
Property, plant & equipment | $95.65 | $76.79 | $77.8 | $79.97 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $102.14 | $83.68 | $84.26 | $86.68 |
Total investments | $197.92 | $197.66 | $169.17 | $193 |
Total assets | $374.76 | $381.49 | $404.88 | $431.42 |
Current liabilities | ||||
Accounts payable | $2.35 | $2.65 | $2.33 | $1.5 |
Deferred revenue | $54.86 | $57.74 | $59.88 | $60.77 |
Short long term debt | $8.12 | $8.72 | $8.13 | $7.91 |
Total current liabilities | $39.91 | $32.82 | $26.48 | $22.74 |
Long term debt | $89.77 | $70.99 | $72.5 | $74.46 |
Total noncurrent liabilities | $131.72 | $116.76 | $124.12 | $129.54 |
Total debt | $97.89 | $79.71 | $80.63 | $82.36 |
Total liabilities | $171.63 | $149.58 | $150.6 | $152.28 |
Shareholders' equity | ||||
Retained earnings | -$571.38 | -$536.19 | -$507.93 | -$476.86 |
Other shareholder equity | $0.27 | -$0 | -$0.02 | $0.03 |
Total shareholder equity | $203.13 | $231.91 | $254.29 | $279.14 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $72.24 | $98.86 | $380.84 | $62.89 |
Short term investments | $197.92 | $185.92 | $199.44 | |
Net receivables | $3.96 | $0.4 | ||
Inventory | ||||
Total current assets | $272.62 | $287.02 | $379.19 | $267.74 |
Long term investments | ||||
Property, plant & equipment | $95.65 | $81.42 | $91.03 | $23.78 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $102.14 | $89.25 | $97.58 | $26.42 |
Total investments | $197.92 | $185.92 | $199.44 | |
Total assets | $374.76 | $376.26 | $476.77 | $294.15 |
Current liabilities | ||||
Accounts payable | $2.35 | $0.66 | $2.02 | $0.27 |
Deferred revenue | $54.86 | |||
Short long term debt | $8.12 | $7.09 | $4.61 | |
Total current liabilities | $39.91 | $19.15 | $18.81 | $11.22 |
Long term debt | $89.77 | $74.62 | $76.22 | |
Total noncurrent liabilities | $131.72 | $74.62 | $76.22 | $14.92 |
Total debt | $97.89 | $81.71 | $80.83 | |
Total liabilities | $171.63 | $93.77 | $95.03 | $26.14 |
Shareholders' equity | ||||
Retained earnings | -$571.38 | -$444.76 | -$308.13 | -$188.97 |
Other shareholder equity | $0.27 | -$0.08 | $0.01 | |
Total shareholder equity | $203.13 | $282.49 | $381.75 | $268.01 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jul 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2.88 | $2.15 | ||
Cost of revenue | ||||
Gross Profit | $2.88 | $2.15 | ||
Operating activities | ||||
Research & development | $27.92 | $21.86 | $22 | |
Selling, general & administrative | $13.38 | $11.64 | $12.87 | |
Total operating expenses | $41.3 | $33.5 | $34.87 | |
Operating income | -$38.42 | -$31.36 | -$34.87 | |
Income from continuing operations | ||||
EBIT | -$35.19 | -$28.27 | -$32.09 | |
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$35.19 | -$28.27 | -$32.09 | |
Income (for common shares) | -$35.19 | -$28.27 | -$32.09 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $5.9 | |||
Cost of revenue | ||||
Gross Profit | $5.9 | |||
Operating activities | ||||
Research & development | $93.62 | $96.72 | $85.25 | $58.53 |
Selling, general & administrative | $50.85 | $44.46 | $33.85 | $22.58 |
Total operating expenses | $144.47 | $141.18 | $119.1 | $81.11 |
Operating income | -$138.56 | -$141.18 | -$119.1 | -$81.11 |
Income from continuing operations | ||||
EBIT | -$126.61 | -$136.64 | -$119.15 | -$80.52 |
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$126.61 | -$136.64 | -$119.15 | -$80.52 |
Income (for common shares) | -$126.61 | -$136.64 | -$119.15 | -$80.52 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$35.19 | -$28.27 | -$31.07 | -$32.09 |
Operating activities | ||||
Depreciation | $1.32 | $1.29 | $1.31 | $1.33 |
Business acquisitions & disposals | ||||
Stock-based compensation | $6.05 | $6 | $6.02 | $6.27 |
Total cash flows from operations | -$24.98 | -$24.9 | $24.81 | -$27.68 |
Investing activities | ||||
Capital expenditures | -$4.58 | -$0.61 | -$1.45 | -$0.76 |
Investments | $2.67 | -$25.97 | $25.87 | -$4.86 |
Total cash flows from investing | -$1.91 | -$26.58 | $24.41 | -$5.62 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.18 | -$35.63 | $36 | |
Net borrowings | ||||
Total cash flows from financing | $0.08 | -$0.13 | $0.1 | $35.77 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$26.82 | -$51.61 | $49.32 | $2.48 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$126.61 | -$136.64 | -$119.15 | -$80.52 |
Operating activities | ||||
Depreciation | $5.26 | $5.13 | $4.53 | $3.43 |
Business acquisitions & disposals | ||||
Stock-based compensation | $24.34 | $24.45 | $17.86 | $8.41 |
Total cash flows from operations | -$52.74 | -$102.45 | -$91.82 | -$70.14 |
Investing activities | ||||
Capital expenditures | -$7.4 | -$8.8 | -$5.85 | -$5.52 |
Investments | -$2.3 | -$183.71 | $198.9 | -$199.68 |
Total cash flows from investing | -$9.7 | -$192.51 | $193.05 | -$205.2 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $36.55 | $13.62 | $215.63 | $214.28 |
Net borrowings | ||||
Total cash flows from financing | $35.82 | $12.99 | $214.67 | $323.1 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$26.63 | -$281.97 | $315.9 | $47.76 |
Market cap | $215.83M |
---|---|
Enterprise value | $241.49M |
Shares outstanding | 66.21M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | InfinityT% |
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 | 1.06 |
Book/Share | 3.06 |
Cash/Share | 1.09 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.84 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 6.83 |
Quick ratio | 6.83 |