(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $10.37 | $70.76 | $72.22 | $103.77 |
Short term investments | ||||
Net receivables | $1.74 | $5.27 | $4.87 | $2.15 |
Inventory | $0.41 | $0.63 | $0.58 | $0.87 |
Total current assets | $20.8 | $85.09 | $86.07 | $114.94 |
Long term investments | ||||
Property, plant & equipment | $159.16 | $123.88 | $128.97 | $148.7 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $163.95 | |||
Total investments | ||||
Total assets | $193.93 | $221.83 | $226.67 | $278.89 |
Current liabilities | ||||
Accounts payable | $0.13 | $0.21 | $0.21 | $8.72 |
Deferred revenue | ||||
Short long term debt | $0.63 | |||
Total current liabilities | $19.02 | $12.26 | $12.59 | $9.87 |
Long term debt | $1.09 | $1.33 | $1.31 | $8.3 |
Total noncurrent liabilities | $8.3 | |||
Total debt | $8.92 | |||
Total liabilities | $27.01 | $20.97 | $21.42 | $18.17 |
Shareholders' equity | ||||
Retained earnings | $85.87 | $118.97 | $122.96 | $181.74 |
Other shareholder equity | -$19.3 | -$18.45 | -$18.05 | -$20.91 |
Total shareholder equity | $260.72 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $72.22 | $108.23 | $95.77 | $94.22 |
Short term investments | ||||
Net receivables | $4.87 | $5.36 | $14.53 | $6.52 |
Inventory | $0.58 | $1.6 | $0.69 | $0.42 |
Total current assets | $86.07 | $119.43 | $115.43 | $107.31 |
Long term investments | ||||
Property, plant & equipment | $128.97 | $158.18 | $171.15 | $158 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $173.01 | $194.42 | $186.73 | |
Total investments | ||||
Total assets | $226.67 | $292.43 | $309.86 | $294.04 |
Current liabilities | ||||
Accounts payable | $0.21 | $10.43 | $12.38 | $5.08 |
Deferred revenue | ||||
Short long term debt | $0.65 | $0.73 | $0.69 | |
Total current liabilities | $12.59 | $11.78 | $13.89 | $7.1 |
Long term debt | $1.31 | $9.04 | $9.33 | $9.91 |
Total noncurrent liabilities | $9.04 | $9.33 | $9.91 | |
Total debt | $9.68 | $10.06 | $10.61 | |
Total liabilities | $21.42 | $20.81 | $23.22 | $17.01 |
Shareholders' equity | ||||
Retained earnings | $122.96 | $184.76 | $174.7 | $175.62 |
Other shareholder equity | -$18.05 | -$13.03 | $11.86 | $4.45 |
Total shareholder equity | $271.62 | $286.64 | $277.02 |
(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2.38 | $1.31 | $6.87 | $5.87 |
Cost of revenue | $7.38 | |||
Gross Profit | -$2.73 | -$0.81 | -$4.54 | -$1.52 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $0.78 | |||
Total operating expenses | $2.42 | $4.46 | $3.33 | $0.78 |
Operating income | -$2.29 | |||
Income from continuing operations | ||||
EBIT | -$2.24 | |||
Income tax expense | -$1.21 | -$1.27 | $4.42 | -$0.48 |
Interest expense | $0.01 | $0.01 | $0.03 | $0.02 |
Net income | ||||
Net income | -$33.1 | -$3.99 | -$58.78 | -$1.78 |
Income (for common shares) | -$1.78 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $30.04 | $66.09 | $55.03 | $28.21 |
Cost of revenue | $40.67 | $37.85 | $27.59 | |
Gross Profit | $1.95 | $25.42 | $17.18 | $0.62 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $6.09 | $9.59 | $10.28 | |
Total operating expenses | $13.84 | $8.94 | $11.97 | $10.3 |
Operating income | $16.48 | $5.21 | -$9.68 | |
Income from continuing operations | ||||
EBIT | $16.77 | $5.51 | -$9.39 | |
Income tax expense | $3.54 | $6.59 | $6.3 | -$1.11 |
Interest expense | $0.14 | $0.12 | $0.14 | $0.14 |
Net income | ||||
Net income | -$61.8 | $10.06 | -$0.92 | -$8.42 |
Income (for common shares) | $10.06 | -$0.92 | -$8.42 |
(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Sep 2023 |
---|---|---|---|---|
Net income | -$1.78 | |||
Operating activities | ||||
Depreciation | $4.81 | |||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$1.14 | |||
Investing activities | ||||
Capital expenditures | -$15.15 | |||
Investments | ||||
Total cash flows from investing | -$60.53 | -$15.15 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$0.26 | -$0.27 | ||
Effect of exchange rate | -$0.25 | -$0.13 | -$2.98 | $4.79 |
Change in cash and equivalents | -$61.86 | -$1.46 | -$36 | -$11.5 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $10.06 | -$0.92 | -$8.42 | |
Operating activities | ||||
Depreciation | $26.9 | $20.54 | $15.99 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.67 | $3.13 | $2.39 | |
Total cash flows from operations | $51.15 | $23.31 | $9.31 | |
Investing activities | ||||
Capital expenditures | -$37.56 | -$30.09 | -$21.72 | |
Investments | ||||
Total cash flows from investing | -$37.56 | -$30.09 | -$21.72 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$0.27 | -$0.26 | -$0.29 | -$0.26 |
Effect of exchange rate | -$2.98 | -$0.86 | $8.62 | $6.6 |
Change in cash and equivalents | -$36 | $12.46 | $1.54 | -$6.08 |
Market cap | $6.33M |
---|---|
Enterprise value | N/A |
Shares outstanding | 10.73M |
Revenue | $16.43M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$97.65M |
Revenue Q/Q | -70.23% |
Revenue Y/Y | -72.05% |
P/E ratio | -0.06 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.39 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | 0.97 |
EPS | -$9.10 |
---|---|
ROA | -42.39% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.09 |
Quick ratio | 1.07 |