(in millions $) | 31 Mar 2022 | 31 Dec 2021 | 30 Sep 2021 | 30 Jun 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $11.27 | $13.33 | $15.33 | $15.36 |
Short term investments | ||||
Net receivables | $13.51 | $12.6 | $11.07 | $12.04 |
Inventory | ||||
Total current assets | $30.55 | $30.12 | $30.42 | $31.63 |
Long term investments | ||||
Property, plant & equipment | $7.04 | $5.81 | $6.15 | $7.13 |
Goodwill & intangible assets | $351.74 | $355.34 | $374.83 | $378.5 |
Total noncurrent assets | $362.65 | $364.82 | $384.61 | $389.37 |
Total investments | ||||
Total assets | $393.2 | $394.94 | $415.03 | $421 |
Current liabilities | ||||
Accounts payable | $7.43 | $5.48 | $4.94 | $5.29 |
Deferred revenue | $30.38 | $28.8 | $26.78 | $26.81 |
Short long term debt | $0.87 | $0.72 | $1.04 | $1.66 |
Total current liabilities | $37.53 | $33.03 | $31.3 | $32.33 |
Long term debt | $28.8 | $27.36 | $27.07 | $26.79 |
Total noncurrent liabilities | $90.34 | $94.97 | $98.95 | $98.31 |
Total debt | $29.67 | $28.08 | $28.11 | $28.45 |
Total liabilities | $127.88 | $128.01 | $130.25 | $130.63 |
Shareholders' equity | ||||
Retained earnings | -$181.2 | -$176.55 | -$155.75 | -$146.22 |
Other shareholder equity | -$0.44 | -$0.04 | -$0.06 | -$0.66 |
Total shareholder equity | $265.32 | $266.94 | $284.78 | $290.37 |
(in millions $) | 31 Dec 2021 | 31 Dec 2020 | 30 Jan 2020 | 30 Jan 2019 |
---|---|---|---|---|
Current assets | ||||
Cash | $13.33 | $22.8 | $8.37 | $13.22 |
Short term investments | ||||
Net receivables | $12.6 | $9.99 | $9.18 | $5.99 |
Inventory | ||||
Total current assets | $30.12 | $35.38 | $20.61 | $21.85 |
Long term investments | ||||
Property, plant & equipment | $5.81 | $7.86 | $1.7 | $1.12 |
Goodwill & intangible assets | $355.34 | $385.74 | ||
Total noncurrent assets | $364.82 | $397.07 | $413.79 | $7.71 |
Total investments | ||||
Total assets | $394.94 | $432.45 | $434.39 | $29.57 |
Current liabilities | ||||
Accounts payable | $5.48 | $6.37 | $8.44 | $5.97 |
Deferred revenue | $28.8 | $23.91 | ||
Short long term debt | $0.72 | $1.9 | ||
Total current liabilities | $33.03 | $31.31 | $40.88 | $18.38 |
Long term debt | $27.36 | $29.71 | $4.31 | $0.43 |
Total noncurrent liabilities | $94.97 | $91.33 | $67.89 | $6.07 |
Total debt | $28.08 | $31.6 | ||
Total liabilities | $128.01 | $122.64 | $108.77 | $24.45 |
Shareholders' equity | ||||
Retained earnings | -$176.55 | -$129.03 | -$85.02 | -$44.95 |
Other shareholder equity | -$0.04 | $0.01 | $45.88 | -$0.03 |
Total shareholder equity | $266.94 | $309.81 |
(in millions $) | 31 Mar 2022 | 31 Dec 2021 | 30 Sep 2021 | 30 Jun 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $15.9 | $16.62 | $16.26 | $14.32 |
Cost of revenue | $6.04 | $6.5 | $5.91 | $5.22 |
Gross Profit | $9.86 | $10.12 | $10.34 | $9.1 |
Operating activities | ||||
Research & development | $4.03 | $3.78 | $3.28 | $3.03 |
Selling, general & administrative | $11.54 | $10.83 | $10.63 | $9.1 |
Total operating expenses | $19.17 | $34.1 | $17.58 | $15.77 |
Operating income | -$9.3 | -$23.98 | -$7.23 | -$6.67 |
Income from continuing operations | ||||
EBIT | -$4.71 | -$18.93 | -$8.84 | -$4.51 |
Income tax expense | -$0.74 | $1 | -$0.09 | $0.11 |
Interest expense | $0.69 | $0.86 | $0.79 | $0.85 |
Net income | ||||
Net income | -$4.66 | -$20.8 | -$9.53 | -$5.47 |
Income (for common shares) | -$4.66 | -$20.8 | -$9.53 | -$5.47 |
(in millions $) | 31 Dec 2021 | 31 Dec 2020 | 30 Jan 2020 | 30 Jan 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $60.45 | $48.13 | $36.44 | $29.81 |
Cost of revenue | $22.37 | $18.47 | ||
Gross Profit | $38.08 | $29.66 | $22.9 | $19.41 |
Operating activities | ||||
Research & development | $13.07 | $12.16 | ||
Selling, general & administrative | $39.51 | $37.89 | ||
Total operating expenses | $82.99 | $70.4 | $128.91 | $35.42 |
Operating income | -$44.91 | -$40.74 | -$105.47 | -$15.61 |
Income from continuing operations | ||||
EBIT | -$49.62 | -$44.7 | ||
Income tax expense | $0.85 | -$2.44 | -$8.6 | $0.78 |
Interest expense | $3.36 | $1.76 | ||
Net income | ||||
Net income | -$53.83 | -$44.02 | -$97.37 | -$16.52 |
Income (for common shares) | -$53.83 | -$44.02 |
(in millions $) | 31 Mar 2022 | 31 Dec 2021 | 30 Sep 2021 | 30 Jun 2021 |
---|---|---|---|---|
Net income | -$4.66 | -$20.8 | -$9.53 | -$5.47 |
Operating activities | ||||
Depreciation | $4.12 | $4.17 | $4.7 | $4.2 |
Business acquisitions & disposals | ||||
Stock-based compensation | $3.43 | $2.94 | $3.34 | $1.87 |
Total cash flows from operations | -$1.69 | -$1.76 | $1.16 | -$2.38 |
Investing activities | ||||
Capital expenditures | -$0.17 | -$0.14 | -$0.1 | -$0.07 |
Investments | ||||
Total cash flows from investing | -$0.17 | -$0.14 | -$0.1 | -$0.07 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | -$0.1 | -$0.11 | -$0.24 | -$0.14 |
Total cash flows from financing | -$0.11 | -$0.11 | -$1.04 | -$0.14 |
Effect of exchange rate | -$0.08 | $0.02 | -$0.06 | $0.02 |
Change in cash and equivalents | -$2.06 | -$2 | -$0.03 | -$2.58 |
(in millions $) | 31 Dec 2021 | 31 Dec 2020 | 30 Jan 2020 | 30 Jan 2019 |
---|---|---|---|---|
Net income | -$53.83 | -$44.02 | -$97.37 | -$16.52 |
Operating activities | ||||
Depreciation | $17.2 | $17.58 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | $9.97 | $8.62 | ||
Total cash flows from operations | -$6.38 | -$12.97 | -$56.95 | -$8.9 |
Investing activities | ||||
Capital expenditures | -$0.35 | -$3.02 | ||
Investments | ||||
Total cash flows from investing | -$0.35 | -$3.02 | $38.3 | $0.04 |
Financing activities | ||||
Dividends paid | -$0.87 | |||
Sale and purchase of stock | -$1.25 | $6.54 | ||
Net borrowings | -$0.64 | $25.22 | ||
Total cash flows from financing | -$2.71 | $30.51 | $28.02 | $10.35 |
Effect of exchange rate | -$0.03 | -$0.09 | -$0.52 | -$0.71 |
Change in cash and equivalents | -$9.47 | $14.43 | $8.86 | $0.78 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | 59.30M |
Revenue | $63.09M |
---|---|
EBITDA | -$19.80M |
EBIT | -$36.99M |
Net Income | -$40.45M |
Revenue Q/Q | 19.92% |
Revenue Y/Y | 25.91% |
P/E ratio | 0.00 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | 0.00 |
Book/Share | 4.48 |
Cash/Share | 0.19 |
EPS | -$0.68 |
---|---|
ROA | -9.96% |
ROE | -14.61% |
Debt/Equity | 0.48 |
---|---|
Net debt/EBITDA | -5.89 |
Current ratio | 0.81 |
Quick ratio | 0.81 |