(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $34.39 | $19.6 | $14.31 | |
Short term investments | $76.03 | $86.01 | $130.98 | |
Net receivables | $1.86 | $1.77 | $2.55 | $2.41 |
Inventory | ||||
Total current assets | $91.28 | $117.56 | $111.68 | $153.11 |
Long term investments | $2.32 | $2.65 | $2.78 | |
Property, plant & equipment | $12.56 | $13.33 | $14.17 | $14.45 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $16.24 | $17.43 | $17.84 | |
Total investments | $78.35 | $88.67 | $133.76 | |
Total assets | $107.06 | $133.8 | $129.11 | $170.95 |
Current liabilities | ||||
Accounts payable | $5.39 | $18.56 | $8.3 | $20.92 |
Deferred revenue | ||||
Short long term debt | $2.32 | $2.16 | $19.18 | |
Total current liabilities | $23.5 | $26.4 | $23.4 | $42.57 |
Long term debt | $10.66 | $11.27 | $11.03 | |
Total noncurrent liabilities | $10.66 | $11.27 | $11.03 | |
Total debt | $12.98 | $13.43 | $30.21 | |
Total liabilities | $33.52 | $37.06 | $34.67 | $53.6 |
Shareholders' equity | ||||
Retained earnings | -$1710.84 | -$1685.67 | -$1653.43 | -$1622.97 |
Other shareholder equity | -$0.62 | -$0.69 | -$0.68 | -$0.66 |
Total shareholder equity | $96.74 | $94.44 | $117.35 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $14.31 | $46.33 | $71.14 | $250.73 |
Short term investments | $130.98 | $206.67 | $330.17 | $160.91 |
Net receivables | $2.41 | $11.74 | $8.03 | $19.06 |
Inventory | ||||
Total current assets | $153.11 | $315.24 | $448.44 | $471.17 |
Long term investments | $2.78 | $2.01 | $3.91 | $4.89 |
Property, plant & equipment | $14.45 | $17.96 | $29.02 | $24.09 |
Goodwill & intangible assets | $12.64 | $13.14 | $13.66 | |
Total noncurrent assets | $17.84 | $33.29 | $47.5 | $68.6 |
Total investments | $133.76 | $208.68 | $334.08 | $165.81 |
Total assets | $170.95 | $348.53 | $495.94 | $539.77 |
Current liabilities | ||||
Accounts payable | $20.92 | $65.08 | $48.19 | $21.85 |
Deferred revenue | $0.09 | $0.13 | ||
Short long term debt | $19.18 | $2.8 | $2.6 | $2.33 |
Total current liabilities | $42.57 | $96.87 | $65.74 | $41.71 |
Long term debt | $11.03 | $16.61 | $30.42 | $36.72 |
Total noncurrent liabilities | $11.03 | $29.3 | $30.53 | $36.93 |
Total debt | $30.21 | $32.07 | $33.02 | $39.05 |
Total liabilities | $53.6 | $126.17 | $96.27 | $78.63 |
Shareholders' equity | ||||
Retained earnings | -$1622.97 | -$1487.85 | -$1209.86 | -$906.2 |
Other shareholder equity | -$0.66 | -$0.7 | -$0.28 | -$0.26 |
Total shareholder equity | $117.35 | $222.36 | $399.67 | $461.14 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.1 | $0.1 | ||
Cost of revenue | ||||
Gross Profit | $0.1 | $0.1 | ||
Operating activities | ||||
Research & development | $23.09 | $20.91 | $17.25 | |
Selling, general & administrative | $10.21 | $10.57 | $10.24 | |
Total operating expenses | $27.35 | $33.3 | $31.48 | $27.5 |
Operating income | -$33.2 | -$31.48 | -$27.39 | |
Income from continuing operations | ||||
EBIT | -$32.24 | -$30.29 | -$24.72 | |
Income tax expense | ||||
Interest expense | $2.76 | $0.18 | $0.28 | |
Net income | ||||
Net income | -$25.17 | -$32.24 | -$30.47 | -$25 |
Income (for common shares) | -$32.24 | -$30.47 | -$25 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.83 | $10.26 | $1.77 | $7.41 |
Cost of revenue | ||||
Gross Profit | $0.83 | $10.26 | $1.77 | $7.41 |
Operating activities | ||||
Research & development | $86.68 | $187.65 | $249.24 | $94.25 |
Selling, general & administrative | $47.58 | $90.19 | $53.75 | $37.25 |
Total operating expenses | $144.77 | $277.84 | $302.99 | $131.49 |
Operating income | -$143.94 | -$267.57 | -$301.22 | -$124.08 |
Income from continuing operations | ||||
EBIT | -$133.89 | -$278.56 | -$301.72 | -$157.71 |
Income tax expense | $4.58 | |||
Interest expense | $1.22 | $1.25 | $1.94 | $8.7 |
Net income | ||||
Net income | -$135.12 | -$279.82 | -$303.66 | -$166.41 |
Income (for common shares) | -$135.12 | -$279.82 | -$303.66 | -$166.41 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$32.24 | -$30.47 | -$25 | |
Operating activities | ||||
Depreciation | $0.83 | $0.76 | $0.18 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $1.51 | $2.53 | $2.27 | |
Total cash flows from operations | -$28.21 | -$28.76 | -$26.28 | |
Investing activities | ||||
Capital expenditures | -$0.45 | -$0.04 | $0.15 | |
Investments | $10.42 | $45.42 | $19.8 | |
Total cash flows from investing | $69.43 | $9.97 | $45.38 | $19.94 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $33.27 | $5.23 | $1.84 | |
Net borrowings | -$16.41 | |||
Total cash flows from financing | $22.33 | $33.03 | -$11.36 | $1.84 |
Effect of exchange rate | $0.03 | $0.03 | $0 | |
Change in cash and equivalents | $7.38 | $14.79 | $5.29 | -$4.49 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$135.12 | -$279.82 | -$303.66 | -$166.41 |
Operating activities | ||||
Depreciation | $3.5 | $5.5 | $4.73 | $4.63 |
Business acquisitions & disposals | -$2 | $35.95 | ||
Stock-based compensation | $11.07 | $22.56 | $26.34 | $15.65 |
Total cash flows from operations | -$124.37 | -$216.22 | -$215.71 | -$177.98 |
Investing activities | ||||
Capital expenditures | $5.9 | -$0.97 | -$1.23 | -$1.52 |
Investments | $81.46 | $112.56 | -$174.11 | -$93.23 |
Total cash flows from investing | $87.36 | $109.59 | -$175.34 | -$58.8 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $5.46 | $83.24 | $216.11 | $454.49 |
Net borrowings | $0.17 | |||
Total cash flows from financing | $5 | $81.84 | $211.5 | $465.28 |
Effect of exchange rate | -$0 | -$0.03 | -$0.03 | $0.03 |
Change in cash and equivalents | -$32.02 | -$24.81 | -$179.58 | $228.53 |
Market cap | $47.94M |
---|---|
Enterprise value | N/A |
Shares outstanding | 26.05M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$112.88M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.42 |
---|---|
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 | -$4.33 |
---|---|
ROA | -83.47% |
ROE | N/A |
Debt/Equity | 0.46 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 3.88 |
Quick ratio | N/A |