(in millions $) | 31 Mar 2023 | 31 Jan 2023 | 30 Sep 2022 | 30 Jun 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | $7.62 | $29.66 | $39.4 | $29.46 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $9.2 | $33.02 | $18.45 | $31.35 |
Long term investments | ||||
Property, plant & equipment | $0.11 | $0.12 | $0.14 | $0.15 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.12 | $0.13 | $23.68 | $0.16 |
Total investments | ||||
Total assets | $9.31 | $33.15 | $42.14 | $31.51 |
Current liabilities | ||||
Accounts payable | $4.23 | $5.05 | $1.44 | $2.33 |
Deferred revenue | ||||
Short long term debt | $5.07 | $19.62 | $2.65 | |
Total current liabilities | $15.58 | $30.7 | $12.86 | $9.34 |
Long term debt | $0.03 | $0.05 | $15.81 | $0.08 |
Total noncurrent liabilities | $0.03 | $0.05 | $15.81 | $0.08 |
Total debt | $5.11 | $19.67 | $18.46 | $0.08 |
Total liabilities | $15.61 | $30.75 | $28.67 | $9.42 |
Shareholders' equity | ||||
Retained earnings | -$226.48 | -$212.61 | -$200.68 | -$191.32 |
Other shareholder equity | ||||
Total shareholder equity | -$6.3 | $2.4 | $13.46 | $22.09 |
(in millions $) | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 | 31 Dec 2019 |
---|---|---|---|---|
Current assets | ||||
Cash | $29.66 | $46.99 | $37.85 | $4.59 |
Short term investments | $0.07 | $0.07 | ||
Net receivables | ||||
Inventory | ||||
Total current assets | $33.02 | $49.99 | $38.93 | $5.22 |
Long term investments | ||||
Property, plant & equipment | $0.12 | $0.18 | $0.23 | $0.07 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.13 | $0.19 | $0.23 | $0.07 |
Total investments | $0.07 | $0.07 | ||
Total assets | $33.15 | $50.17 | $39.16 | $5.3 |
Current liabilities | ||||
Accounts payable | $5.05 | $2.43 | $1.49 | $3.89 |
Deferred revenue | ||||
Short long term debt | $19.62 | $0.01 | $3.18 | |
Total current liabilities | $30.7 | $8.46 | $6.85 | $14.91 |
Long term debt | $0.05 | $0.11 | $0.17 | |
Total noncurrent liabilities | $0.05 | $0.11 | $0.17 | |
Total debt | $19.67 | $0.11 | $0.18 | $3.18 |
Total liabilities | $30.75 | $8.57 | $7.02 | $14.91 |
Shareholders' equity | ||||
Retained earnings | -$212.61 | -$168.84 | -$132.06 | -$70.56 |
Other shareholder equity | $0 | |||
Total shareholder equity | $2.4 | $41.6 | $32.14 | -$9.61 |
(in millions $) | 31 Mar 2023 | 31 Dec 2022 | 30 Sep 2022 | 30 Jun 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $9.8 | $8.79 | $6.3 | $7.55 |
Selling, general & administrative | $2.99 | $1.95 | $2.42 | $3.65 |
Total operating expenses | $12.79 | $10.74 | $8.72 | $11.2 |
Operating income | -$12.79 | -$10.74 | -$8.72 | -$11.2 |
Income from continuing operations | ||||
EBIT | -$13.12 | -$10.11 | -$8.51 | -$11.13 |
Income tax expense | ||||
Interest expense | $0.75 | $1.82 | $0.85 | |
Net income | ||||
Net income | -$13.87 | -$11.93 | -$9.35 | -$11.13 |
Income (for common shares) | -$13.87 | -$11.93 | -$9.35 | -$11.13 |
(in millions $) | 31 Dec 2022 | 30 Jan 2022 | 31 Dec 2020 | 31 Dec 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $31.01 | $10.93 | $13.72 | |
Selling, general & administrative | $11.01 | $10.52 | $10.57 | |
Total operating expenses | $42.02 | $53.72 | $24.28 | |
Operating income | -$42.02 | -$53.72 | -$24.28 | |
Income from continuing operations | ||||
EBIT | -$41.1 | -$57.45 | -$25.22 | |
Income tax expense | ||||
Interest expense | $2.67 | $4.05 | $1.83 | |
Net income | ||||
Net income | -$43.77 | -$61.5 | -$27.05 | |
Income (for common shares) | -$43.77 | -$61.5 | -$27.05 |
(in millions $) | 31 Mar 2023 | 31 Dec 2022 | 30 Sep 2022 | 30 Jun 2022 |
---|---|---|---|---|
Net income | -$13.87 | -$11.93 | -$9.35 | -$11.13 |
Operating activities | ||||
Depreciation | $0 | $0 | $0 | $0 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.74 | $0.74 | $0.73 | $1.77 |
Total cash flows from operations | -$9.75 | -$9.74 | -$9.97 | -$7.79 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $5 | |||
Net borrowings | -$16.75 | $19.91 | ||
Total cash flows from financing | -$12.29 | $19.91 | ||
Effect of exchange rate | ||||
Change in cash and equivalents | -$22.04 | -$9.74 | $9.94 | -$7.79 |
(in millions $) | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 | 31 Dec 2019 |
---|---|---|---|---|
Net income | -$43.77 | -$36.78 | -$61.5 | -$27.05 |
Operating activities | ||||
Depreciation | $0.01 | $0.01 | $0.02 | $0.02 |
Business acquisitions & disposals | -$2.49 | -$3.18 | ||
Stock-based compensation | $3.94 | $2.41 | $4.72 | $2.87 |
Total cash flows from operations | -$37.24 | -$29.48 | -$19.41 | -$17.97 |
Investing activities | ||||
Capital expenditures | -$0 | -$0.01 | -$0 | -$0.01 |
Investments | $0.07 | |||
Total cash flows from investing | -$0 | -$2.43 | -$3.19 | -$0.01 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $44.01 | $39.68 | $20.74 | |
Net borrowings | $19.91 | -$0.06 | $0.02 | -$2.85 |
Total cash flows from financing | $19.91 | $41.05 | $55.86 | $16.84 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$17.33 | $9.14 | $33.26 | -$1.14 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | 14.34M |
Revenue | $0.00 |
---|---|
EBITDA | -$42.86M |
EBIT | -$42.86M |
Net Income | -$46.28M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | 0.00 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | 0.00 |
Book/Share | -0.44 |
Cash/Share | 0.53 |
EPS | -$3.23 |
---|---|
ROA | -159.45% |
ROE | -584.98% |
Debt/Equity | 12.81 |
---|---|
Net debt/EBITDA | -0.19 |
Current ratio | 0.59 |
Quick ratio | 0.59 |