(in millions $) | 31 Dec 2023 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $1.15 | $1.15 | ||
Short term investments | ||||
Net receivables | $0.75 | $5.09 | ||
Inventory | $3.67 | $3.67 | $19.02 | |
Total current assets | $11.32 | $11.32 | $26.57 | |
Long term investments | ||||
Property, plant & equipment | $24.78 | $24.78 | $28.75 | |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $42.35 | $42.35 | $61.69 | |
Current liabilities | ||||
Accounts payable | $15.31 | $15.31 | ||
Deferred revenue | ||||
Short long term debt | $1.33 | $1.33 | ||
Total current liabilities | $20.36 | $20.36 | $27.93 | |
Long term debt | $9.96 | $9.96 | ||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $39.62 | $39.62 | $43.61 | |
Shareholders' equity | ||||
Retained earnings | -$222.79 | -$222.79 | -$201.48 | |
Other shareholder equity | $5.36 | $5.36 | ||
Total shareholder equity | $2.73 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $1.15 | $8.16 | $7.68 | $58.01 |
Short term investments | $27.45 | |||
Net receivables | $0.75 | $4.57 | $3.9 | $0.54 |
Inventory | $3.67 | $22.34 | $3.69 | |
Total current assets | $11.32 | $38.74 | $47.29 | $60.21 |
Long term investments | ||||
Property, plant & equipment | $24.78 | $21.27 | $18.11 | $0.01 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $53.86 | |||
Total investments | ||||
Total assets | $42.35 | $65.36 | $69.25 | $62.42 |
Current liabilities | ||||
Accounts payable | $15.31 | $7.26 | $1.03 | $1.78 |
Deferred revenue | ||||
Short long term debt | $1.33 | $0.67 | $0.39 | |
Total current liabilities | $20.36 | $25.44 | $19.33 | $55.06 |
Long term debt | $9.96 | $7.65 | ||
Total noncurrent liabilities | $47.51 | |||
Total debt | ||||
Total liabilities | $39.62 | $36.01 | $19.74 | $55.06 |
Shareholders' equity | ||||
Retained earnings | -$222.79 | -$191.78 | -$163.97 | -$186.69 |
Other shareholder equity | $5.36 | $3.97 | ||
Total shareholder equity | $2.73 | $29.35 | $49.51 | $7.36 |
(in millions $) | 31 Dec 2023 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2.07 | |||
Cost of revenue | ||||
Gross Profit | -$4.19 | -$7.57 | ||
Operating activities | ||||
Research & development | $0.96 | |||
Selling, general & administrative | $3.12 | |||
Total operating expenses | $10.24 | $10.98 | ||
Operating income | -$8.17 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.16 | |||
Interest expense | -$0.14 | $4.87 | ||
Net income | ||||
Net income | -$8.58 | -$13.85 | ||
Income (for common shares) | -$8.58 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Jan 2022 | 29 Jul 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4.14 | |||
Cost of revenue | $20.09 | |||
Gross Profit | -$15.94 | -$8.77 | ||
Operating activities | ||||
Research & development | $1.92 | |||
Selling, general & administrative | ||||
Total operating expenses | $39.04 | $22.66 | $6.85 | $1.03 |
Operating income | -$1.03 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.16 | $0.03 | ||
Interest expense | -$0.54 | $7.43 | $30.09 | |
Net income | ||||
Net income | -$31.02 | -$27.35 | $23.56 | -$0.2 |
Income (for common shares) | -$31.02 |
(in millions $) | 31 Dec 2023 | 30 Jul 2023 | 31 Jan 2023 | 30 Jul 2022 |
---|---|---|---|---|
Net income | -$8.58 | |||
Operating activities | ||||
Depreciation | $0.92 | |||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$2.23 | |||
Investing activities | ||||
Capital expenditures | -$1.54 | |||
Investments | ||||
Total cash flows from investing | $2.01 | -$5.17 | $7.68 | $10.5 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.3 | |||
Net borrowings | -$0.52 | |||
Total cash flows from financing | $0.44 | $2.19 | $0.49 | -$0.1 |
Effect of exchange rate | -$0.02 | $1.38 | $0.53 | |
Change in cash and equivalents | $0.2 | -$4.79 | $3.06 | -$5.68 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$31.02 | -$27.35 | $23.56 | -$183.13 |
Operating activities | ||||
Depreciation | $2.54 | $1 | $0.35 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$29.85 | -$14.66 | -$4.19 | |
Investing activities | ||||
Capital expenditures | -$8.59 | -$8.59 | -$18.26 | -$0.29 |
Investments | ||||
Total cash flows from investing | $24.96 | -$45.5 | -$1.44 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $3 | $3.68 | $10.05 | $69.32 |
Net borrowings | -$1.25 | -$1.31 | -$0.01 | |
Total cash flows from financing | $2.36 | $9.58 | $64.31 | |
Effect of exchange rate | $0.24 | -$0.67 | ||
Change in cash and equivalents | -$2.44 | -$50.33 | $58.01 |
Market cap | $4.39M |
---|---|
Enterprise value | N/A |
Shares outstanding | 14.92M |
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 | -1.67 |
Book/Share | -0.18 |
Cash/Share | 0.08 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 14.51 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.56 |
Quick ratio | 0.38 |