(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $5.82 | $7.22 | $5.51 | $6.99 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $5.82 | $7.23 | $5.51 | $6.99 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | $0 | $0 | $0.01 | |
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $5.83 | $7.23 | $5.51 | $6.99 |
Current liabilities | ||||
Accounts payable | $0.77 | $1.34 | $0.35 | $0.26 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $0.84 | $1.35 | $0.39 | $0.29 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $0.84 | $1.35 | $0.39 | $0.29 |
Shareholders' equity | ||||
Retained earnings | -$58.11 | -$55.44 | -$52.84 | -$50.36 |
Other shareholder equity | ||||
Total shareholder equity | $5.88 | $5.12 | $6.7 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $6.99 | $13.47 | $27.2 | $28.66 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $6.99 | $13.48 | $27.22 | $28.66 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | $0.01 | $0.01 | $0.01 | $0.02 |
Total noncurrent assets | $0.02 | |||
Total investments | ||||
Total assets | $6.99 | $13.48 | $27.22 | $28.68 |
Current liabilities | ||||
Accounts payable | $0.26 | $0.22 | $0.22 | $0.71 |
Deferred revenue | ||||
Short long term debt | $0.28 | |||
Total current liabilities | $0.29 | $0.26 | $0.39 | $1.05 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | $0.28 | |||
Total liabilities | $0.29 | $0.26 | $0.39 | $1.05 |
Shareholders' equity | ||||
Retained earnings | -$50.36 | -$41.47 | -$33.65 | -$29.08 |
Other shareholder equity | ||||
Total shareholder equity | $6.7 | $13.21 | $26.83 | $27.63 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $2.31 | $2.19 | $2.33 | |
Selling, general & administrative | $0.35 | $0.34 | $0.5 | |
Total operating expenses | $2.73 | $2.66 | $2.54 | $2.84 |
Operating income | -$2.66 | -$2.54 | -$2.84 | |
Income from continuing operations | ||||
EBIT | -$2.61 | -$2.47 | -$2.75 | |
Income tax expense | ||||
Interest expense | $0.06 | |||
Net income | ||||
Net income | -$2.67 | -$2.61 | -$2.47 | -$2.75 |
Income (for common shares) | -$2.61 | -$2.47 | -$2.75 |
(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 | $7.7 | $6.48 | $3.56 | $1.06 |
Selling, general & administrative | $1.63 | $1.56 | $1.04 | $0.81 |
Total operating expenses | $9.33 | $8.04 | $4.6 | $1.86 |
Operating income | -$9.33 | -$8.04 | -$4.6 | -$1.86 |
Income from continuing operations | ||||
EBIT | -$8.89 | -$7.83 | -$4.57 | -$1.86 |
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$8.89 | -$7.83 | -$4.57 | -$1.86 |
Income (for common shares) | -$8.89 | -$7.83 | -$4.57 | -$1.86 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$2.61 | -$2.47 | -$2.75 | |
Operating activities | ||||
Depreciation | $0 | $0 | $0 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.59 | $0.59 | $0.59 | |
Total cash flows from operations | -$1.05 | -$1.78 | -$2.15 | |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $2.77 | $0.3 | ||
Net borrowings | ||||
Total cash flows from financing | $4.25 | $2.77 | $0.3 | |
Effect of exchange rate | ||||
Change in cash and equivalents | -$1.17 | $1.72 | -$1.48 | -$2.15 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$8.89 | -$7.83 | -$4.57 | -$1.86 |
Operating activities | ||||
Depreciation | $0 | $0 | $0 | $0 |
Business acquisitions & disposals | ||||
Stock-based compensation | $2.38 | $1.74 | $0.66 | $0.68 |
Total cash flows from operations | -$6.48 | -$6.2 | -$4.29 | -$1.15 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$7.54 | $3.11 | $30.17 | |
Net borrowings | -$0.28 | -$0.36 | ||
Total cash flows from financing | -$7.54 | $2.84 | $29.81 | |
Effect of exchange rate | ||||
Change in cash and equivalents | -$6.48 | -$13.74 | -$1.46 | $28.65 |
Market cap | $121.98M |
---|---|
Enterprise value | N/A |
Shares outstanding | 13.14M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$10.50M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -11.62 |
---|---|
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 | 0.44 |
EPS | -$0.80 |
---|---|
ROA | -164.25% |
ROE | N/A |
Debt/Equity | 0.04 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 6.91 |
Quick ratio | N/A |