(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $15.11 | $17.47 | $18.12 | $6.4 |
Short term investments | ||||
Net receivables | $1.03 | $0.08 | $1.75 | $2.08 |
Inventory | ||||
Total current assets | $17.13 | $19.49 | $21.96 | $10.91 |
Long term investments | ||||
Property, plant & equipment | $17.03 | |||
Goodwill & intangible assets | ||||
Total noncurrent assets | $17.03 | |||
Total investments | ||||
Total assets | $17.13 | $19.49 | $21.96 | $27.94 |
Current liabilities | ||||
Accounts payable | $3.07 | $2.67 | $2.66 | $4.54 |
Deferred revenue | $0.11 | |||
Short long term debt | $0.67 | |||
Total current liabilities | $3.07 | $2.78 | $2.92 | $5.2 |
Long term debt | $6.82 | |||
Total noncurrent liabilities | $6.82 | |||
Total debt | $7.49 | |||
Total liabilities | $3.07 | $2.78 | $2.92 | $12.03 |
Shareholders' equity | ||||
Retained earnings | -$436.29 | -$433.48 | -$430.5 | -$433.02 |
Other shareholder equity | ||||
Total shareholder equity | $14.05 | $16.71 | $19.03 | $15.91 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $15.11 | $11.78 | $43.5 | $21.35 |
Short term investments | ||||
Net receivables | $1.03 | $2.4 | $0 | $1 |
Inventory | ||||
Total current assets | $17.13 | $16.62 | $45.98 | $24.41 |
Long term investments | ||||
Property, plant & equipment | $17.8 | $22.15 | $21.2 | |
Goodwill & intangible assets | ||||
Total noncurrent assets | $17.8 | $22.15 | $21.2 | |
Total investments | ||||
Total assets | $17.13 | $34.42 | $68.14 | $45.61 |
Current liabilities | ||||
Accounts payable | $3.07 | $2.37 | $11.13 | $6.01 |
Deferred revenue | $2.5 | $1.15 | ||
Short long term debt | $0.58 | $0.62 | $0.39 | |
Total current liabilities | $3.07 | $7.78 | $12.9 | $6.4 |
Long term debt | $7.04 | $11.25 | $11.87 | |
Total noncurrent liabilities | $7.04 | $11.25 | $11.87 | |
Total debt | $7.62 | $11.87 | $12.26 | |
Total liabilities | $3.07 | $14.82 | $24.15 | $18.27 |
Shareholders' equity | ||||
Retained earnings | -$436.29 | -$428.05 | -$398.12 | -$356.24 |
Other shareholder equity | $0 | |||
Total shareholder equity | $14.05 | $19.6 | $43.99 | $27.34 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1.06 | $0.26 | $0.76 | $4.73 |
Cost of revenue | ||||
Gross Profit | $1.06 | $0.26 | $0.76 | $4.73 |
Operating activities | ||||
Research & development | $2.62 | $2.04 | $2.38 | $7.27 |
Selling, general & administrative | $1.38 | $1.41 | $2.52 | $2.52 |
Total operating expenses | $3.99 | $3.46 | $4.9 | $9.79 |
Operating income | -$2.94 | -$3.2 | -$4.13 | -$5.05 |
Income from continuing operations | ||||
EBIT | -$2.8 | -$2.98 | $2.52 | -$4.97 |
Income tax expense | $0 | |||
Interest expense | ||||
Net income | ||||
Net income | -$2.8 | -$2.98 | $2.52 | -$4.97 |
Income (for common shares) | -$2.8 | -$2.98 | $2.52 | -$4.97 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3.31 | $9.01 | $1.24 | $0.47 |
Cost of revenue | ||||
Gross Profit | $3.31 | $9.01 | $1.24 | $0.47 |
Operating activities | ||||
Research & development | $10.42 | $26.14 | $27.79 | $18.88 |
Selling, general & administrative | $7.48 | $12.82 | $12.92 | $10.47 |
Total operating expenses | $17.89 | $38.96 | $40.72 | $29.35 |
Operating income | -$14.58 | -$29.95 | -$39.48 | -$28.89 |
Income from continuing operations | ||||
EBIT | -$8.23 | -$29.93 | -$41.88 | -$28.71 |
Income tax expense | $0 | |||
Interest expense | ||||
Net income | ||||
Net income | -$8.24 | -$29.93 | -$41.88 | -$28.71 |
Income (for common shares) | -$8.24 | -$29.93 | -$41.88 | -$28.71 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$2.8 | -$2.98 | $2.52 | -$4.97 |
Operating activities | ||||
Depreciation | -$0.97 | $0.97 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | $0.14 | $0.18 | -$0.12 | $0.66 |
Total cash flows from operations | -$2.37 | -$1.13 | -$7.06 | -$5.89 |
Investing activities | ||||
Capital expenditures | $0.11 | -$0.11 | ||
Investments | ||||
Total cash flows from investing | $18.78 | -$0.11 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.01 | $0.48 | $0 | $0.62 |
Net borrowings | ||||
Total cash flows from financing | $0.01 | $0.48 | $0 | $0.62 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$2.36 | -$0.65 | $11.72 | -$5.38 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$8.24 | -$29.93 | -$41.88 | -$28.71 |
Operating activities | ||||
Depreciation | $3.68 | $3.16 | $1.08 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.86 | $5.34 | $5.96 | $5.23 |
Total cash flows from operations | -$16.44 | -$26.97 | -$27.28 | -$18.86 |
Investing activities | ||||
Capital expenditures | -$4.95 | -$3.13 | -$10.43 | |
Investments | ||||
Total cash flows from investing | $18.66 | -$4.95 | -$3.13 | -$10.43 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $1.11 | $0.2 | $52.56 | $6.74 |
Net borrowings | ||||
Total cash flows from financing | $1.11 | $0.2 | $52.56 | $6.74 |
Effect of exchange rate | ||||
Change in cash and equivalents | $3.33 | -$31.72 | $22.14 | -$22.55 |
Market cap | $39.16M |
---|---|
Enterprise value | $24.05M |
Shares outstanding | 8.90M |
Revenue | $6.81M |
---|---|
EBITDA | -$8.23M |
EBIT | -$8.23M |
Net Income | -$8.24M |
Revenue Q/Q | -68.07% |
Revenue Y/Y | -24.43% |
P/E ratio | -4.75 |
---|---|
EV/Sales | 3.53 |
EV/EBITDA | -2.92 |
EV/EBIT | -2.92 |
P/S ratio | 5.75 |
P/B ratio | 2.79 |
Book/Share | 1.58 |
Cash/Share | 1.70 |
EPS | -$0.93 |
---|---|
ROA | -38.08% |
ROE | -50.14% |
Debt/Equity | 0.22 |
---|---|
Net debt/EBITDA | 1.46 |
Current ratio | 5.57 |
Quick ratio | 5.57 |