(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $181.32 | $334.15 | $296.44 | $549.91 |
Short term investments | $164.98 | $93.65 | $20.88 | $82.81 |
Net receivables | $0.15 | $0.03 | ||
Inventory | $10.37 | $9.2 | $9.72 | |
Total current assets | $307.85 | $382.59 | $274.88 | $637.78 |
Long term investments | ||||
Property, plant & equipment | $176.54 | $179.41 | $180.18 | $180.35 |
Goodwill & intangible assets | $229.26 | $223.61 | $235.51 | |
Total noncurrent assets | $472.5 | $469.73 | $482.42 | $186.99 |
Total investments | $164.98 | $93.65 | $20.88 | $82.81 |
Total assets | $780.35 | $852.32 | $757.29 | $824.77 |
Current liabilities | ||||
Accounts payable | $33.12 | $19.27 | $31.16 | $31.57 |
Deferred revenue | ||||
Short long term debt | $7.78 | $10.47 | $10.87 | $12.61 |
Total current liabilities | $110.31 | $90.95 | $88.64 | $87.27 |
Long term debt | $68.08 | $69.01 | $69.84 | $70.61 |
Total noncurrent liabilities | $85.43 | $87.35 | $90.08 | $70.61 |
Total debt | $75.86 | $79.48 | $80.71 | $83.23 |
Total liabilities | $195.74 | $178.31 | $178.72 | $157.89 |
Shareholders' equity | ||||
Retained earnings | -$2012.38 | -$1896 | -$1782.24 | -$1675.71 |
Other shareholder equity | $2.53 | -$9.1 | $0.33 | -$0.13 |
Total shareholder equity | $584.61 | $674.01 | $578.57 | $666.88 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $181.32 | $238.16 | $84.31 | $72.85 |
Short term investments | $164.98 | $240.11 | $426.18 | $562.11 |
Net receivables | $0.15 | |||
Inventory | $10.37 | |||
Total current assets | $307.85 | $479.12 | $507.96 | $636.1 |
Long term investments | $91.59 | |||
Property, plant & equipment | $176.54 | $178.25 | $169.92 | $113.92 |
Goodwill & intangible assets | $229.26 | |||
Total noncurrent assets | $472.5 | $184.87 | $269.38 | $132.36 |
Total investments | $164.98 | $240.11 | $517.77 | $562.11 |
Total assets | $780.35 | $663.98 | $777.33 | $768.46 |
Current liabilities | ||||
Accounts payable | $33.12 | $26.6 | $27.38 | $13.51 |
Deferred revenue | ||||
Short long term debt | $7.78 | $12.59 | $5.06 | $6.28 |
Total current liabilities | $110.31 | $91.48 | $89.2 | $54.87 |
Long term debt | $68.08 | $1 | $66.47 | $45.38 |
Total noncurrent liabilities | $85.43 | $72.86 | $66.47 | $57.09 |
Total debt | $75.86 | $85.45 | $71.53 | $51.66 |
Total liabilities | $195.74 | $164.34 | $155.67 | $111.96 |
Shareholders' equity | ||||
Retained earnings | -$2012.38 | -$1568.34 | -$1172.44 | -$830.19 |
Other shareholder equity | $2.53 | -$0.9 | -$0.6 | $0.02 |
Total shareholder equity | $584.61 | $499.64 | $621.66 | $656.5 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.48 | $0.47 | $0.24 | |
Cost of revenue | $4.37 | $4.34 | $2.05 | |
Gross Profit | -$3.88 | -$3.87 | -$1.81 | |
Operating activities | ||||
Research & development | $87.47 | $87.53 | $86.35 | |
Selling, general & administrative | $29.9 | $26.96 | $21.93 | |
Total operating expenses | $117.37 | $114.49 | $108.27 | |
Operating income | -$121.26 | -$118.36 | -$110.09 | |
Income from continuing operations | ||||
EBIT | -$118.14 | -$115 | -$107 | |
Income tax expense | -$1.76 | -$1.24 | -$0.48 | |
Interest expense | ||||
Net income | ||||
Net income | -$116.38 | -$113.76 | -$106.53 | |
Income (for common shares) | -$116.38 | -$113.76 | -$106.53 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1.19 | |||
Cost of revenue | $10.76 | |||
Gross Profit | -$9.57 | |||
Operating activities | ||||
Research & development | $344.08 | $294.78 | $259.04 | $201.73 |
Selling, general & administrative | $106.92 | $104.1 | $83.66 | $60.21 |
Total operating expenses | $450.99 | $398.88 | $342.7 | $261.94 |
Operating income | -$460.56 | -$398.88 | -$342.7 | -$261.94 |
Income from continuing operations | ||||
EBIT | -$447.52 | -$395.89 | -$342.25 | -$259.58 |
Income tax expense | -$3.48 | |||
Interest expense | ||||
Net income | ||||
Net income | -$444.04 | -$395.89 | -$342.25 | -$259.58 |
Income (for common shares) | -$444.04 | -$395.89 | -$342.25 | -$259.58 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$116.38 | -$113.76 | -$106.53 | -$107.37 |
Operating activities | ||||
Depreciation | $9.71 | $9.88 | $7.84 | $5.7 |
Business acquisitions & disposals | $0.25 | -$3.38 | -$209.51 | |
Stock-based compensation | $14.4 | $15.82 | $16.74 | $15.66 |
Total cash flows from operations | -$83.97 | -$84.08 | -$93.95 | -$99.81 |
Investing activities | ||||
Capital expenditures | -$3.53 | -$3.58 | -$9.52 | -$5.66 |
Investments | -$69.57 | -$72.06 | $62.25 | $159.06 |
Total cash flows from investing | -$72.84 | -$79.01 | -$156.78 | $153.4 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $1.15 | $203.18 | $1.33 | $260.1 |
Net borrowings | ||||
Total cash flows from financing | $0.96 | $202.8 | $1.02 | $258.17 |
Effect of exchange rate | $3.02 | -$1.99 | -$3.77 | |
Change in cash and equivalents | -$152.83 | $37.71 | -$253.47 | $311.75 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$444.04 | -$395.89 | -$342.25 | -$259.58 |
Operating activities | ||||
Depreciation | $33.13 | $21.14 | $13.98 | $8.71 |
Business acquisitions & disposals | -$212.63 | |||
Stock-based compensation | $62.63 | $84.02 | $69.77 | $40.89 |
Total cash flows from operations | -$361.82 | -$292.76 | -$227.94 | -$205.13 |
Investing activities | ||||
Capital expenditures | -$22.29 | -$20.43 | -$37.57 | -$46.79 |
Investments | $79.68 | $276.88 | $37.71 | -$271.06 |
Total cash flows from investing | -$155.24 | $256.45 | $0.13 | -$317.85 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $465.75 | $192.8 | $238.27 | $576.71 |
Net borrowings | $1 | |||
Total cash flows from financing | $462.96 | $190.15 | $239.27 | $576.42 |
Effect of exchange rate | -$2.74 | |||
Change in cash and equivalents | -$56.84 | $153.85 | $11.46 | $53.44 |
Market cap | $2.90B |
---|---|
Enterprise value | $2.79B |
Shares outstanding | 256.14M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | InfinityT% |
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 | 4.98 |
Book/Share | 2.27 |
Cash/Share | 0.71 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.33 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.79 |
Quick ratio | 2.70 |