(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $2.52 | $1.98 | $3.09 | $2.92 |
Short term investments | $12.07 | $17.18 | $17.06 | $12.05 |
Net receivables | $1.51 | $1.33 | $1.38 | $1.24 |
Inventory | $5.17 | $5.78 | $6.42 | $7.08 |
Total current assets | $22.6 | $26.92 | $28.38 | $23.73 |
Long term investments | $11.26 | $6.25 | $6.02 | $5.98 |
Property, plant & equipment | $4.15 | $4.16 | $3.97 | $4.04 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $15.4 | $10.41 | $9.99 | $14.97 |
Total investments | $23.33 | $23.43 | $23.08 | $18.03 |
Total assets | $38 | $37.34 | $38.37 | $38.7 |
Current liabilities | ||||
Accounts payable | $0.26 | $0.23 | $0.27 | $0.35 |
Deferred revenue | $0.46 | $0.47 | $0.56 | $0.5 |
Short long term debt | ||||
Total current liabilities | $1.76 | $1.31 | $2.01 | $2.09 |
Long term debt | ||||
Total noncurrent liabilities | $4.84 | $4.78 | $4.9 | $4.97 |
Total debt | ||||
Total liabilities | $6.6 | $6.09 | $6.91 | $7.06 |
Shareholders' equity | ||||
Retained earnings | $18.12 | $18.04 | $18.3 | $18.56 |
Other shareholder equity | ||||
Total shareholder equity | $31.4 | $31.25 | $31.46 | $31.64 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $3.09 | $9.21 | $6.95 | $4 |
Short term investments | $17.06 | |||
Net receivables | $1.38 | $1.85 | $2.24 | $2.32 |
Inventory | $6.42 | $8.63 | $5.9 | $5.54 |
Total current assets | $28.38 | $19.87 | $15.55 | $12.14 |
Long term investments | $6.02 | $5.74 | $7.19 | $6.88 |
Property, plant & equipment | $3.97 | $4.34 | $3.59 | $3.57 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $9.99 | $10.08 | $10.78 | $10.44 |
Total investments | $23.08 | $5.74 | $7.19 | $6.88 |
Total assets | $38.37 | $29.96 | $26.32 | $22.58 |
Current liabilities | ||||
Accounts payable | $0.27 | $0.8 | $0.4 | $0.83 |
Deferred revenue | $0.56 | $0.71 | $0.88 | $0.59 |
Short long term debt | $0.51 | |||
Total current liabilities | $2.01 | $2.13 | $2.05 | $2.62 |
Long term debt | ||||
Total noncurrent liabilities | $4.9 | $5.13 | $4.7 | $4.81 |
Total debt | $0.51 | |||
Total liabilities | $6.91 | $7.26 | $6.75 | $7.42 |
Shareholders' equity | ||||
Retained earnings | $18.3 | $10 | $8.73 | $8.24 |
Other shareholder equity | $0 | $0 | ||
Total shareholder equity | $31.46 | $22.7 | $19.58 | $15.16 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3.1 | |||
Cost of revenue | $2.25 | |||
Gross Profit | $0.85 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1.47 | |||
Total operating expenses | $1.47 | |||
Operating income | -$0.62 | |||
Income from continuing operations | ||||
EBIT | -$0.41 | |||
Income tax expense | -$0.15 | |||
Interest expense | ||||
Net income | ||||
Net income | -$0.26 | |||
Income (for common shares) | -$0.26 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $13.1 | $17.61 | $19.55 | $18.31 |
Cost of revenue | $8.64 | $10.99 | $12.81 | $12.65 |
Gross Profit | $4.46 | $6.62 | $6.73 | $5.66 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $29.36 | $5.72 | $7.12 | $6.15 |
Total operating expenses | $29.36 | $5.72 | $7.12 | $6.15 |
Operating income | -$24.9 | $0.9 | -$0.39 | -$0.48 |
Income from continuing operations | ||||
EBIT | $8.62 | $1.28 | $0.5 | -$0.46 |
Income tax expense | $0.32 | $0.01 | $0 | $0 |
Interest expense | ||||
Net income | ||||
Net income | $8.3 | $1.27 | $0.49 | -$0.47 |
Income (for common shares) | $8.3 | $1.27 | $0.49 | -$0.47 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$0.27 | -$0.26 | -$0.26 | -$0.23 |
Operating activities | ||||
Depreciation | $0.05 | $0.05 | $0.05 | $0.05 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.04 | $0.05 | $0.05 | $0.08 |
Total cash flows from operations | $0.37 | -$0.71 | $0.12 | $0.08 |
Investing activities | ||||
Capital expenditures | -$0.09 | -$0.31 | -$0.03 | -$0.02 |
Investments | $0.22 | $0 | $0.05 | -$2 |
Total cash flows from investing | $0.14 | -$0.39 | $0.02 | -$2.02 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.04 | $0.03 | $0.05 | |
Net borrowings | ||||
Total cash flows from financing | $0.04 | $0.03 | $0.05 | |
Effect of exchange rate | ||||
Change in cash and equivalents | $0.54 | -$1.11 | $0.17 | -$1.89 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $8.3 | $1.27 | $0.49 | -$0.47 |
Operating activities | ||||
Depreciation | $0.24 | $0.29 | $0.3 | $0.33 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.29 | $0.46 | $0.62 | $0.55 |
Total cash flows from operations | $10.74 | -$0.94 | $0.35 | $1.8 |
Investing activities | ||||
Capital expenditures | -$0.1 | -$0.11 | -$0.6 | -$0.42 |
Investments | -$16.84 | |||
Total cash flows from investing | -$17.02 | $1.81 | -$0.7 | -$0.54 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.17 | $1.39 | $3.31 | |
Net borrowings | $0.51 | |||
Total cash flows from financing | $0.17 | $1.39 | $3.31 | $0.51 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$6.12 | $2.26 | $2.95 | $1.77 |
Market cap | $21.75M |
---|---|
Enterprise value | $19.22M |
Shares outstanding | 9.25M |
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 | 0.69 |
Book/Share | 3.39 |
Cash/Share | 0.27 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.22 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 12.86 |
Quick ratio | 9.92 |