(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $44.34 | $47.14 | $51 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $43.27 | $45.51 | $47.86 | $51.17 |
Long term investments | ||||
Property, plant & equipment | $0.43 | $0.48 | $0.56 | $0.62 |
Goodwill & intangible assets | $9.6 | $9.6 | $9.6 | |
Total noncurrent assets | $14.9 | $15.03 | $15.1 | |
Total investments | ||||
Total assets | $58.12 | $60.4 | $62.89 | $66.27 |
Current liabilities | ||||
Accounts payable | $0.71 | $0.67 | $0.8 | $1 |
Deferred revenue | ||||
Short long term debt | $0.19 | $0.22 | $0.22 | |
Total current liabilities | $2.6 | $2.49 | $2.51 | $3.28 |
Long term debt | ||||
Total noncurrent liabilities | $0.5 | $0.55 | $0.61 | |
Total debt | $0.19 | $0.22 | $0.22 | |
Total liabilities | $3.05 | $3 | $3.06 | $3.89 |
Shareholders' equity | ||||
Retained earnings | -$423.94 | -$421.08 | -$418.46 | -$415.7 |
Other shareholder equity | -$0.12 | -$0.13 | -$0.13 | -$0.12 |
Total shareholder equity | $57.41 | $59.83 | $62.38 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $51 | $18.51 | $71.43 | $60.04 |
Short term investments | $39.98 | |||
Net receivables | ||||
Inventory | ||||
Total current assets | $51.17 | $58.99 | $72.01 | $60.72 |
Long term investments | ||||
Property, plant & equipment | $0.62 | $0.67 | $0.88 | $0.06 |
Goodwill & intangible assets | $9.6 | $9.6 | $9.6 | $9.6 |
Total noncurrent assets | $15.1 | $15.17 | $15.4 | $14.7 |
Total investments | $39.98 | |||
Total assets | $66.27 | $74.15 | $87.41 | $75.42 |
Current liabilities | ||||
Accounts payable | $1 | $0.42 | $0.4 | $0.62 |
Deferred revenue | $1.69 | |||
Short long term debt | $0.22 | $0.16 | $0.13 | |
Total current liabilities | $3.28 | $3.19 | $2.83 | $2.19 |
Long term debt | ||||
Total noncurrent liabilities | $0.61 | $0.73 | $0.9 | $1.9 |
Total debt | $0.22 | $0.16 | $0.13 | |
Total liabilities | $3.89 | $3.91 | $3.73 | $4.09 |
Shareholders' equity | ||||
Retained earnings | -$415.7 | -$407.13 | -$393.06 | -$382.93 |
Other shareholder equity | -$0.12 | -$0.12 | -$0.1 | -$0.09 |
Total shareholder equity | $62.38 | $70.24 | $83.68 | $71.33 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $1.65 | $1.78 | $1.65 | |
Selling, general & administrative | $1.4 | $1.35 | $0.84 | |
Total operating expenses | $3.31 | $3.06 | $3.15 | $1.99 |
Operating income | -$3.06 | -$3.15 | -$1.99 | |
Income from continuing operations | ||||
EBIT | -$2.63 | -$2.75 | -$2.06 | |
Income tax expense | $0 | |||
Interest expense | $0.45 | |||
Net income | ||||
Net income | -$2.85 | -$2.63 | -$2.75 | -$2.06 |
Income (for common shares) | -$2.63 | -$2.75 | -$2.06 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1 | $4.04 | ||
Cost of revenue | ||||
Gross Profit | $1 | $4.04 | ||
Operating activities | ||||
Research & development | $5.66 | $9.14 | $8.54 | $7.48 |
Selling, general & administrative | $5.24 | $5.48 | $5.72 | $6.69 |
Total operating expenses | $10.9 | $14.63 | $14.25 | $14.18 |
Operating income | -$9.9 | -$14.63 | -$10.22 | -$14.18 |
Income from continuing operations | ||||
EBIT | -$8.57 | -$14.07 | -$10.13 | -$13.86 |
Income tax expense | $0 | $0 | $0 | -$0 |
Interest expense | ||||
Net income | ||||
Net income | -$8.57 | -$14.07 | -$10.13 | -$13.85 |
Income (for common shares) | -$8.57 | -$14.07 | -$10.13 | -$13.85 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$2.63 | -$2.75 | -$2.06 | |
Operating activities | ||||
Depreciation | $0.04 | $0.05 | $0.05 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.21 | $0.22 | -$0.24 | |
Total cash flows from operations | -$2.81 | -$3.87 | -$0.5 | |
Investing activities | ||||
Capital expenditures | -$0 | $0 | ||
Investments | ||||
Total cash flows from investing | -$0 | -$0 | $0 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | ||||
Effect of exchange rate | -$0.01 | $0.01 | $0.01 | -$0.01 |
Change in cash and equivalents | -$8.72 | -$2.8 | -$3.86 | -$0.51 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$8.57 | -$14.07 | -$10.13 | -$13.85 |
Operating activities | ||||
Depreciation | $0.21 | $0.21 | $0.24 | $0.02 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.71 | $0.64 | $1.72 | $3.18 |
Total cash flows from operations | -$7.43 | -$12.91 | -$9.38 | -$10.83 |
Investing activities | ||||
Capital expenditures | -$0.02 | -$0.01 | -$0.03 | -$0.04 |
Investments | $39.93 | -$40 | ||
Total cash flows from investing | $39.91 | -$40.01 | -$0.03 | -$0.04 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.01 | $20.78 | $7.11 | |
Net borrowings | ||||
Total cash flows from financing | $0.01 | $20.78 | $7.11 | |
Effect of exchange rate | $0.02 | -$0.02 | $0.03 | $0 |
Change in cash and equivalents | $32.49 | -$52.93 | $11.39 | -$3.76 |
Market cap | $60.82M |
---|---|
Enterprise value | N/A |
Shares outstanding | 49.05M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$10.29M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -5.91 |
---|---|
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 | -$0.21 |
---|---|
ROA | -16.62% |
ROE | N/A |
Debt/Equity | 0.06 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 16.66 |
Quick ratio | N/A |