(in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 30 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $9.68 | $14.13 | $57.55 | $54.73 |
Short term investments | ||||
Net receivables | $0.17 | $0.18 | $0.95 | $3.56 |
Inventory | ||||
Total current assets | $11.56 | $48.68 | $64.26 | $63.52 |
Long term investments | ||||
Property, plant & equipment | $0.36 | $0.47 | $0.58 | $0.68 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $16.81 | $54.18 | $89.14 | $88.99 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $18.84 | $16.33 | $20.78 | $23.51 |
Long term debt | $32.92 | $33.25 | $25.73 | |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $19.96 | $56.29 | $61.18 | $56.65 |
Shareholders' equity | ||||
Retained earnings | -$452.92 | -$446.51 | -$415.54 | -$436.98 |
Other shareholder equity | $35.06 | $33.24 | $32.2 | |
Total shareholder equity | -$2.1 | $27.96 | $32.34 |
(in millions $) | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 |
---|---|---|---|---|
Current assets | ||||
Cash | $54.73 | $31.18 | $69.37 | $138.64 |
Short term investments | ||||
Net receivables | $3.56 | $0.4 | $1.04 | $0.89 |
Inventory | ||||
Total current assets | $63.52 | $36.97 | $74.77 | $145.24 |
Long term investments | ||||
Property, plant & equipment | $0.68 | $1.58 | $2.29 | $0.32 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $28.48 | $29.17 | $22.2 | |
Total investments | ||||
Total assets | $88.99 | $65.45 | $103.94 | $167.44 |
Current liabilities | ||||
Accounts payable | $10.76 | $8.43 | $2.77 | |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $23.51 | $21.7 | $19.47 | $16.93 |
Long term debt | $25.73 | $25.3 | $24.92 | |
Total noncurrent liabilities | $35.39 | $35.52 | $3.6 | |
Total debt | ||||
Total liabilities | $56.65 | $57.09 | $54.99 | $20.52 |
Shareholders' equity | ||||
Retained earnings | -$436.98 | -$379.39 | -$297.41 | -$183.93 |
Other shareholder equity | $32.2 | $26.35 | $21.91 | $12.86 |
Total shareholder equity | $32.34 | $8.35 | $48.95 | $146.92 |
(in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3.71 | |||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $4.34 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0.05 | |||
Interest expense | $0.39 | |||
Net income | ||||
Net income | -$12.06 | |||
Income (for common shares) |
(in millions $) | 31 Jan 2022 | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $67.54 | $88.05 | $62.87 | |
Selling, general & administrative | $12.18 | $19.06 | $14.3 | |
Total operating expenses | $79.7 | $107.09 | $77.15 | |
Operating income | -$79.7 | -$107.09 | -$77.15 | |
Income from continuing operations | ||||
EBIT | -$79.7 | -$107.09 | -$77.15 | |
Income tax expense | $0.03 | $0.07 | -$0.04 | |
Interest expense | -$2.7 | -$1.19 | -$1.19 | |
Net income | ||||
Net income | -$82.97 | -$108.79 | -$76.72 | |
Income (for common shares) | -$82.97 | -$108.79 | -$76.72 |
(in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 30 Dec 2021 |
---|---|---|---|---|
Net income | -$20.05 | |||
Operating activities | ||||
Depreciation | $0.12 | |||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$12.76 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | $5.68 | $5.68 | $5.69 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | -$1.93 | |||
Total cash flows from financing | -$19.32 | $11.03 | $12.19 | $3.85 |
Effect of exchange rate | -$0.34 | -$0.34 | $0.19 | $0.75 |
Change in cash and equivalents | -$45.05 | -$9.61 | $2.82 | -$8.15 |
(in millions $) | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 |
---|---|---|---|---|
Net income | -$58.38 | -$82.97 | -$108.79 | -$76.72 |
Operating activities | ||||
Depreciation | $0.74 | $0.72 | $0.74 | $0.11 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$70.3 | -$70.77 | -$90.61 | -$63.94 |
Investing activities | ||||
Capital expenditures | -$0.01 | -$0.01 | -$0.05 | -$0.19 |
Investments | ||||
Total cash flows from investing | $22.19 | -$0.01 | -$5.05 | -$0.27 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | -$2.44 | -$0.63 | $24.16 | $24.16 |
Total cash flows from financing | $71.1 | $32.25 | $26.63 | $91.65 |
Effect of exchange rate | $0.56 | $0.34 | -$0.24 | $0.36 |
Change in cash and equivalents | $23.55 | -$38.19 | -$69.27 | $27.8 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | 104.02M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -81.53% |
Revenue Y/Y | N/A |
P/E ratio | N/A |
---|---|
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 | 0.09 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 1.75 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.61 |
Quick ratio | N/A |