(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jul 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $7.33 | $17.39 | $15.06 | $12.42 |
Short term investments | ||||
Net receivables | $17.58 | $14.13 | $12.79 | $15.64 |
Inventory | ||||
Total current assets | $39.78 | $41.99 | $40.96 | $43.75 |
Long term investments | ||||
Property, plant & equipment | $10.26 | $10.44 | $11.29 | $11.32 |
Goodwill & intangible assets | $47.37 | $47.37 | $47.37 | $47.37 |
Total noncurrent assets | $59.25 | $58.72 | $59.64 | $59.89 |
Total investments | ||||
Total assets | $99.03 | $100.71 | $100.59 | $103.64 |
Current liabilities | ||||
Accounts payable | $0.73 | $0.87 | $1.2 | $0.97 |
Deferred revenue | $0.49 | $0.5 | $0.11 | |
Short long term debt | $0.25 | $2 | $1.9 | $1.81 |
Total current liabilities | $12.38 | $12.07 | $12.05 | $11.48 |
Long term debt | $5.29 | $9.4 | $9.73 | $10.21 |
Total noncurrent liabilities | $5.94 | $10.31 | $10.62 | $11.09 |
Total debt | $5.54 | $11.41 | $11.63 | $12.02 |
Total liabilities | $18.32 | $22.38 | $22.68 | $22.58 |
Shareholders' equity | ||||
Retained earnings | -$65.3 | -$66.56 | -$65.98 | -$62 |
Other shareholder equity | ||||
Total shareholder equity | $80.71 | $78.33 | $77.92 | $81.06 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $7.33 | $23.46 | $19.55 | $18.3 |
Short term investments | ||||
Net receivables | $17.58 | $30.38 | $20.81 | $23.22 |
Inventory | ||||
Total current assets | $39.78 | $57.51 | $54.71 | $54.52 |
Long term investments | ||||
Property, plant & equipment | $10.26 | $12.95 | $18.94 | $22.54 |
Goodwill & intangible assets | $47.37 | $47.37 | $47.37 | $48.06 |
Total noncurrent assets | $59.25 | $61.33 | $67.28 | $71.71 |
Total investments | ||||
Total assets | $99.03 | $118.83 | $121.98 | $126.23 |
Current liabilities | ||||
Accounts payable | $0.73 | $1.26 | $1.12 | $0.5 |
Deferred revenue | $0.49 | $0.44 | $0.63 | $0.87 |
Short long term debt | $0.25 | $2.21 | $2.35 | $62.28 |
Total current liabilities | $12.38 | $14.21 | $17.51 | $77.21 |
Long term debt | $5.29 | $18.18 | $20.89 | $3.44 |
Total noncurrent liabilities | $5.94 | $20.14 | $22.05 | $7.04 |
Total debt | $5.54 | $21.47 | $23.24 | $65.73 |
Total liabilities | $18.32 | $34.35 | $39.56 | $84.25 |
Shareholders' equity | ||||
Retained earnings | -$65.3 | -$57.78 | -$51.25 | -$40.96 |
Other shareholder equity | ||||
Total shareholder equity | $80.71 | $84.48 | $82.42 | $41.98 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jul 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $32.57 | $29.96 | $25.73 | |
Cost of revenue | ||||
Gross Profit | $32.57 | $29.96 | $25.73 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $30.66 | $30.61 | $29.52 | |
Total operating expenses | $30.66 | $30.61 | $29.52 | |
Operating income | $1.91 | -$0.65 | -$3.79 | |
Income from continuing operations | ||||
EBIT | $2.07 | -$0.56 | -$3.79 | |
Income tax expense | $0.03 | -$0.41 | $0.02 | |
Interest expense | $0.79 | $0.42 | $0.41 | |
Net income | ||||
Net income | $1.25 | -$0.58 | -$4.22 | |
Income (for common shares) | $1.25 | -$0.58 | -$4.22 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $113.74 | $109.18 | $124.39 | $155.94 |
Cost of revenue | ||||
Gross Profit | $113.74 | $109.18 | $124.39 | $155.94 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $119.87 | $116.08 | $125.71 | $142.9 |
Total operating expenses | $119.87 | $114.96 | $125.71 | $169.9 |
Operating income | -$6.13 | -$5.78 | -$1.32 | -$13.96 |
Income from continuing operations | ||||
EBIT | -$5.88 | -$5.4 | $1.09 | -$13.94 |
Income tax expense | -$0.34 | $0.13 | $0.06 | -$7.18 |
Interest expense | $1.97 | $1.01 | $11.31 | $7.23 |
Net income | ||||
Net income | -$7.52 | -$6.54 | -$10.29 | -$13.99 |
Income (for common shares) | -$7.52 | -$6.54 | -$10.29 | -$13.99 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $1.25 | -$0.58 | -$3.97 | -$4.22 |
Operating activities | ||||
Depreciation | $1.5 | $1.25 | $1.46 | $2.51 |
Business acquisitions & disposals | $0 | |||
Stock-based compensation | $1.12 | $1.13 | $0.89 | $0.8 |
Total cash flows from operations | -$1.89 | $3.48 | $4.41 | -$2.15 |
Investing activities | ||||
Capital expenditures | -$1.19 | -$0.62 | -$1.43 | -$0.91 |
Investments | ||||
Total cash flows from investing | -$1.19 | -$0.62 | -$1.43 | -$0.91 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | -$6.98 | -$0.4 | -$0.28 | -$7.99 |
Total cash flows from financing | -$6.98 | -$0.54 | -$0.34 | -$7.99 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$10.06 | $2.33 | $2.65 | -$11.05 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$7.52 | -$6.54 | -$10.29 | -$13.99 |
Operating activities | ||||
Depreciation | $6.71 | $5.7 | $7 | $7.01 |
Business acquisitions & disposals | $0 | $0.38 | $3.15 | |
Stock-based compensation | $3.94 | $3.04 | $2.64 | $2.61 |
Total cash flows from operations | $3.86 | -$2.88 | $0.92 | $20.81 |
Investing activities | ||||
Capital expenditures | -$4.14 | $1.35 | -$3.42 | -$3.79 |
Investments | ||||
Total cash flows from investing | -$4.14 | $1.73 | -$0.27 | -$3.79 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $5.56 | $42.69 | ||
Net borrowings | -$15.66 | -$0.5 | -$41.44 | -$3.45 |
Total cash flows from financing | -$15.85 | $5.06 | $0.61 | -$3.72 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$16.13 | $3.92 | $1.25 | $13.3 |
Market cap | $213.07M |
---|---|
Enterprise value | $211.28M |
Shares outstanding | 76.92M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 11.37% |
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 | 2.64 |
Book/Share | 1.05 |
Cash/Share | 0.10 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.23 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 3.21 |
Quick ratio | 3.21 |