(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $51 | $51.51 | $52.88 | $55.26 |
Short term investments | ||||
Net receivables | $1 | |||
Inventory | ||||
Total current assets | $51.17 | $53 | $53.52 | $56.03 |
Long term investments | ||||
Property, plant & equipment | $0.62 | $0.67 | $0.72 | $0.62 |
Goodwill & intangible assets | $9.6 | $9.6 | $9.6 | $9.6 |
Total noncurrent assets | $15.1 | $15.14 | $15.2 | $15.1 |
Total investments | ||||
Total assets | $66.27 | $68.14 | $68.72 | $71.13 |
Current liabilities | ||||
Accounts payable | $1 | $0.74 | $0.55 | $0.59 |
Deferred revenue | ||||
Short long term debt | $0.22 | $0.21 | $0.2 | $0.14 |
Total current liabilities | $3.28 | $2.8 | $2.82 | $2.72 |
Long term debt | ||||
Total noncurrent liabilities | $0.61 | $0.67 | $0.72 | $0.69 |
Total debt | $0.22 | $0.21 | $0.2 | $0.14 |
Total liabilities | $3.89 | $3.47 | $3.54 | $3.41 |
Shareholders' equity | ||||
Retained earnings | -$415.7 | -$413.64 | -$412.92 | -$410.05 |
Other shareholder equity | -$0.12 | -$0.12 | -$0.12 | -$0.12 |
Total shareholder equity | $62.38 | $64.67 | $65.18 | $67.73 |
(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 $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1 | |||
Cost of revenue | ||||
Gross Profit | $1 | |||
Operating activities | ||||
Research & development | $1.65 | $0.79 | $1.74 | $1.48 |
Selling, general & administrative | $0.84 | $1.35 | $1.56 | $1.49 |
Total operating expenses | $1.99 | $2.16 | $3.32 | $3.43 |
Operating income | -$1.99 | -$1.16 | -$3.32 | -$3.43 |
Income from continuing operations | ||||
EBIT | -$2.06 | -$0.72 | -$2.87 | -$2.92 |
Income tax expense | $0 | |||
Interest expense | ||||
Net income | ||||
Net income | -$2.06 | -$0.72 | -$2.87 | -$2.92 |
Income (for common shares) | -$2.06 | -$0.72 | -$2.87 | -$2.92 |
(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 $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$2.06 | -$0.72 | -$2.87 | -$2.92 |
Operating activities | ||||
Depreciation | $0.05 | $0.05 | $0.05 | $0.05 |
Business acquisitions & disposals | ||||
Stock-based compensation | -$0.24 | $0.22 | $0.33 | $0.4 |
Total cash flows from operations | -$0.5 | -$1.37 | -$2.38 | -$3.18 |
Investing activities | ||||
Capital expenditures | $0 | -$0 | -$0.02 | |
Investments | $39.93 | |||
Total cash flows from investing | $0 | -$0 | -$0.02 | $39.93 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | ||||
Effect of exchange rate | -$0.01 | $0.01 | $0.02 | $0 |
Change in cash and equivalents | -$0.51 | -$1.37 | -$2.38 | $36.75 |
(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 | $68.66M |
---|---|
Enterprise value | $17.88M |
Shares outstanding | 49.05M |
Revenue | $1000.00K |
---|---|
EBITDA | -$8.35M |
EBIT | -$8.57M |
Net Income | -$8.57M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -8.01 |
---|---|
EV/Sales | 17.88 |
EV/EBITDA | -2.14 |
EV/EBIT | -2.09 |
P/S ratio | 68.66 |
P/B ratio | 1.10 |
Book/Share | 1.27 |
Cash/Share | 1.04 |
EPS | -$0.17 |
---|---|
ROA | -12.50% |
ROE | -13.19% |
Debt/Equity | 0.06 |
---|---|
Net debt/EBITDA | 5.64 |
Current ratio | 15.61 |
Quick ratio | 15.61 |