(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $123.14 | $253.03 | $33.78 | |
Short term investments | $204.42 | $187.11 | $217.15 | |
Net receivables | ||||
Inventory | ||||
Total current assets | $290.15 | $331.8 | $442.78 | $253.07 |
Long term investments | $99.09 | $9.81 | ||
Property, plant & equipment | $115.03 | $116.92 | $117.88 | $119.28 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $222.29 | $134.16 | $125.81 | |
Total investments | $303.51 | $196.92 | $217.15 | |
Total assets | $532.03 | $554.09 | $576.94 | $378.88 |
Current liabilities | ||||
Accounts payable | $1.94 | $3.76 | $3.18 | $3.67 |
Deferred revenue | ||||
Short long term debt | $5.53 | $6.08 | $6.07 | |
Total current liabilities | $22.47 | $20.86 | $22.19 | $23.33 |
Long term debt | $80.04 | $81.1 | $82.27 | |
Total noncurrent liabilities | $80.04 | $81.1 | $82.27 | |
Total debt | $85.57 | $87.17 | $88.34 | |
Total liabilities | $101.16 | $100.9 | $103.28 | $105.6 |
Shareholders' equity | ||||
Retained earnings | -$518.29 | -$489.94 | -$464.95 | -$435.43 |
Other shareholder equity | -$0.26 | -$0.13 | $0.01 | |
Total shareholder equity | $453.18 | $473.65 | $273.29 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $33.78 | $40.24 | $62.91 | $97.11 |
Short term investments | $217.15 | $314.65 | $177.27 | $218.22 |
Net receivables | ||||
Inventory | ||||
Total current assets | $253.07 | $360.69 | $245.78 | $318.83 |
Long term investments | ||||
Property, plant & equipment | $119.28 | $107.66 | $24.53 | $17.86 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $125.81 | $112.25 | $28.12 | $18.82 |
Total investments | $217.15 | $314.65 | $177.27 | $218.22 |
Total assets | $378.88 | $472.94 | $273.9 | $337.65 |
Current liabilities | ||||
Accounts payable | $3.67 | $1.76 | $1.11 | $1.18 |
Deferred revenue | ||||
Short long term debt | $6.07 | $4.25 | $2.48 | $1.4 |
Total current liabilities | $23.33 | $22.05 | $12.94 | $8.83 |
Long term debt | $82.27 | $78.69 | $9.97 | $7.52 |
Total noncurrent liabilities | $82.27 | $78.69 | $9.99 | $7.6 |
Total debt | $88.34 | $82.93 | $12.46 | $8.92 |
Total liabilities | $105.6 | $100.73 | $22.94 | $16.43 |
Shareholders' equity | ||||
Retained earnings | -$435.43 | -$317.93 | -$204.1 | -$118.02 |
Other shareholder equity | $0.01 | -$0.68 | -$0.15 | $0 |
Total shareholder equity | $273.29 | $372.21 | $250.97 | $321.22 |
(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 | $23.13 | $25.24 | $23.32 | |
Selling, general & administrative | $7.58 | $7.53 | $7.86 | |
Total operating expenses | $33.79 | $30.71 | $32.76 | $31.18 |
Operating income | -$30.71 | -$32.76 | -$31.18 | |
Income from continuing operations | ||||
EBIT | -$24.99 | -$29.52 | -$27.75 | |
Income tax expense | ||||
Interest expense | $5.45 | |||
Net income | ||||
Net income | -$28.34 | -$24.99 | -$29.52 | -$27.75 |
Income (for common shares) | -$24.99 | -$29.52 | -$27.75 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $96.77 | $90.9 | $63.41 | $36.22 |
Selling, general & administrative | $34.88 | $28.06 | $23.02 | $15.29 |
Total operating expenses | $131.65 | $118.95 | $86.43 | $51.51 |
Operating income | -$131.65 | -$118.95 | -$86.43 | -$51.51 |
Income from continuing operations | ||||
EBIT | -$117.5 | -$113.84 | -$86.08 | -$91.36 |
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$117.5 | -$113.84 | -$86.08 | -$91.36 |
Income (for common shares) | -$117.5 | -$113.84 | -$86.08 | -$91.36 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$24.99 | -$29.52 | -$27.75 | |
Operating activities | ||||
Depreciation | $2.82 | $2.85 | $2.82 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $4.41 | $4.37 | $3.51 | |
Total cash flows from operations | -$21.89 | -$28.51 | -$23.35 | |
Investing activities | ||||
Capital expenditures | -$2.35 | -$0.17 | -$6.81 | |
Investments | -$105.27 | $21.66 | $22.64 | |
Total cash flows from investing | -$125.03 | -$107.63 | $21.48 | $15.84 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$0.37 | $226.27 | $0.29 | |
Net borrowings | ||||
Total cash flows from financing | $225.9 | -$0.37 | $226.27 | $0.29 |
Effect of exchange rate | ||||
Change in cash and equivalents | $25.92 | -$129.89 | $219.25 | -$7.22 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$117.5 | -$113.84 | -$86.08 | -$91.36 |
Operating activities | ||||
Depreciation | $8.09 | $6.57 | $2.12 | $1.05 |
Business acquisitions & disposals | ||||
Stock-based compensation | $17.2 | $16.86 | $14.46 | $6.75 |
Total cash flows from operations | -$86.16 | -$57 | -$67.93 | -$43.51 |
Investing activities | ||||
Capital expenditures | -$28.15 | -$47.11 | -$5.03 | -$7.51 |
Investments | $107.16 | -$137.58 | $37.56 | -$202.57 |
Total cash flows from investing | $79.02 | -$184.69 | $32.53 | -$210.08 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.69 | $219.01 | $1.48 | $265.5 |
Net borrowings | ||||
Total cash flows from financing | $0.69 | $219.01 | $1.2 | $329.82 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$6.45 | -$22.68 | -$34.19 | $76.23 |
Market cap | $182.77M |
---|---|
Enterprise value | N/A |
Shares outstanding | 70.57M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$110.61M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -1.65 |
---|---|
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 | -$1.57 |
---|---|
ROA | -21.67% |
ROE | N/A |
Debt/Equity | 0.39 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 12.91 |
Quick ratio | N/A |