(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $10.98 | $33.94 | $39.65 | |
Short term investments | $52.12 | $27.35 | $8.23 | |
Net receivables | $29.32 | $33.43 | $26.89 | $36.3 |
Inventory | $2.27 | $2.33 | $2 | $2.07 |
Total current assets | $102.48 | $105.34 | $99.73 | $101.63 |
Long term investments | ||||
Property, plant & equipment | $24.68 | $24.54 | $24.5 | $23.14 |
Goodwill & intangible assets | $2.85 | $2.88 | $2.92 | |
Total noncurrent assets | $27.92 | $28.03 | $26.8 | |
Total investments | $52.12 | $27.35 | $8.23 | |
Total assets | $130.77 | $133.26 | $127.76 | $128.43 |
Current liabilities | ||||
Accounts payable | $5.54 | $9.02 | $6.63 | $8.47 |
Deferred revenue | $4.13 | $1.74 | $5.47 | |
Short long term debt | $1.07 | $1.07 | $1.07 | |
Total current liabilities | $22.25 | $27.11 | $22.83 | $29.85 |
Long term debt | $18.93 | $18.93 | $18.93 | $18.93 |
Total noncurrent liabilities | $19.48 | $19.48 | $19.61 | |
Total debt | $20 | $20 | $20 | |
Total liabilities | $41.97 | $46.58 | $42.31 | $49.46 |
Shareholders' equity | ||||
Retained earnings | -$30.93 | -$33.24 | -$35.13 | -$41.37 |
Other shareholder equity | ||||
Total shareholder equity | $86.68 | $85.44 | $78.97 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $39.65 | $34.82 | $54.18 | $43.16 |
Short term investments | $8.23 | $9.9 | $8 | |
Net receivables | $36.3 | $34.27 | $15.99 | $15.39 |
Inventory | $2.07 | $1.6 | $1.78 | $2.26 |
Total current assets | $101.63 | $87.07 | $85.48 | $147.36 |
Long term investments | ||||
Property, plant & equipment | $23.14 | $31.15 | $32.87 | $67.46 |
Goodwill & intangible assets | $2.92 | $3.06 | $3.2 | |
Total noncurrent assets | $26.8 | $47.8 | $49.8 | $83.98 |
Total investments | $8.23 | $9.9 | $8 | |
Total assets | $128.43 | $134.87 | $135.27 | $231.34 |
Current liabilities | ||||
Accounts payable | $8.47 | $8.31 | $9.28 | $70.11 |
Deferred revenue | $5.47 | $8.2 | $6.65 | $15.13 |
Short long term debt | $1.07 | $5.5 | ||
Total current liabilities | $29.85 | $30.79 | $29.95 | $98.41 |
Long term debt | $18.93 | $4.5 | ||
Total noncurrent liabilities | $19.61 | $1.45 | $1.41 | $6.57 |
Total debt | $20 | $10 | ||
Total liabilities | $49.46 | $32.24 | $31.36 | $104.98 |
Shareholders' equity | ||||
Retained earnings | -$41.37 | -$16.34 | -$12.99 | $11.07 |
Other shareholder equity | ||||
Total shareholder equity | $78.97 | $102.62 | $103.91 | $126.36 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $41.26 | $44.55 | ||
Cost of revenue | $37.1 | $36.09 | ||
Gross Profit | $4.16 | $8.46 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $3.35 | $3.4 | ||
Total operating expenses | $3.35 | $3.4 | ||
Operating income | $0.8 | $5.07 | ||
Income from continuing operations | ||||
EBIT | $1.28 | $6.67 | ||
Income tax expense | -$0 | -$0.03 | ||
Interest expense | -$0.6 | -$0.38 | ||
Net income | ||||
Net income | $1.89 | $7.09 | ||
Income (for common shares) | $1.89 | $7.09 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $151.07 | $142.32 | $93.45 | $250.96 |
Cost of revenue | $162.97 | $134.43 | $91.79 | $268.71 |
Gross Profit | -$11.9 | $7.89 | $1.66 | -$17.75 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $16.28 | $18.21 | $11.85 | $13.86 |
Total operating expenses | $16.28 | $18.21 | $11.85 | $17.99 |
Operating income | -$28.18 | -$10.32 | -$10.18 | -$35.74 |
Income from continuing operations | ||||
EBIT | -$25.88 | -$3.42 | -$21.8 | -$27.16 |
Income tax expense | -$0.04 | $0.02 | -$0.02 | -$0.05 |
Interest expense | -$1.44 | -$0.09 | $0.4 | $0.27 |
Net income | ||||
Net income | -$24.4 | -$3.35 | -$22.17 | -$27.38 |
Income (for common shares) | -$24.4 | -$3.35 | -$22.17 | -$27.38 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $1.89 | $6.24 | $7.09 | |
Operating activities | ||||
Depreciation | $1.24 | $1.19 | $1.35 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.53 | $0.51 | $0.53 | |
Total cash flows from operations | $3.28 | $7.02 | $7.37 | |
Investing activities | ||||
Capital expenditures | -$0.29 | $6.34 | -$1.11 | |
Investments | -$24.76 | -$19.12 | $7.2 | |
Total cash flows from investing | -$30.73 | -$25.05 | -$12.45 | $6.09 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$0.27 | -$0.13 | ||
Net borrowings | ||||
Total cash flows from financing | -$2.06 | -$1.18 | -$0.27 | -$0.13 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$16.85 | -$22.96 | -$5.71 | $13.33 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$24.4 | -$3.35 | -$22.17 | -$27.38 |
Operating activities | ||||
Depreciation | $5.47 | $5.1 | $5.39 | $8.62 |
Business acquisitions & disposals | $0.89 | $25.42 | ||
Stock-based compensation | $1.99 | $2.3 | $1.71 | $1.13 |
Total cash flows from operations | $7.2 | -$8.92 | -$24.81 | -$19.01 |
Investing activities | ||||
Capital expenditures | -$2.42 | -$1.05 | $2.98 | -$9.19 |
Investments | $1.67 | -$9.9 | $8 | $11.8 |
Total cash flows from investing | -$0.5 | -$8.87 | $37.4 | $2.61 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$0.13 | |||
Net borrowings | -$1.26 | -$1.74 | -$1.05 | $10 |
Total cash flows from financing | -$1.87 | -$1.97 | -$1.16 | $9.86 |
Effect of exchange rate | ||||
Change in cash and equivalents | $4.83 | -$19.77 | $11.43 | -$6.54 |
Market cap | $111.72M |
---|---|
Enterprise value | N/A |
Shares outstanding | 16.41M |
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 | 0.63 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 4.61 |
Quick ratio | 4.50 |