(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $8.49 | $8.46 | $11.36 | $9.09 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $9.32 | $9.33 | $12.04 | $9.4 |
Long term investments | ||||
Property, plant & equipment | $0.04 | $0.21 | $0.26 | $0.3 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.04 | $0.21 | $0.26 | $0.3 |
Total investments | ||||
Total assets | $9.36 | $9.54 | $12.3 | $9.71 |
Current liabilities | ||||
Accounts payable | $0.66 | $0.17 | $0.64 | $0.9 |
Deferred revenue | ||||
Short long term debt | $0.04 | $0.07 | $0.1 | $0.14 |
Total current liabilities | $1.63 | $2.33 | $2.39 | $2.4 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | $0.04 | $0.07 | $0.1 | $0.14 |
Total liabilities | $1.63 | $2.33 | $2.39 | $2.4 |
Shareholders' equity | ||||
Retained earnings | -$139.21 | -$137.31 | -$134.53 | -$131.98 |
Other shareholder equity | -$0 | -$0 | -$0 | -$0 |
Total shareholder equity | $7.73 | $7.21 | $9.9 | $7.31 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $8.49 | $11.83 | $24.11 | $14.29 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $9.32 | $12.45 | $24.73 | $15.16 |
Long term investments | ||||
Property, plant & equipment | $0.04 | $0.34 | $0.42 | $0.56 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.04 | $0.37 | $0.44 | $0.57 |
Total investments | ||||
Total assets | $9.36 | $12.81 | $25.17 | $15.74 |
Current liabilities | ||||
Accounts payable | $0.66 | $0.78 | $0.28 | $0.73 |
Deferred revenue | ||||
Short long term debt | $0.04 | $0.14 | $0.13 | $0.12 |
Total current liabilities | $1.63 | $1.94 | $3.07 | $2.2 |
Long term debt | $0.04 | $0.17 | $0.53 | |
Total noncurrent liabilities | $0.04 | $0.17 | $0.53 | |
Total debt | $0.04 | $0.17 | $0.29 | $0.64 |
Total liabilities | $1.63 | $1.97 | $3.24 | $2.72 |
Shareholders' equity | ||||
Retained earnings | -$139.21 | -$128.38 | -$116.9 | -$103.61 |
Other shareholder equity | -$0 | |||
Total shareholder equity | $7.73 | $10.84 | $21.93 | $13.02 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $1.01 | $1.81 | $1.38 | $2.13 |
Selling, general & administrative | $0.77 | $0.97 | $1.16 | $1.47 |
Total operating expenses | $1.9 | $2.78 | $2.55 | $3.6 |
Operating income | -$1.9 | -$2.78 | -$2.55 | -$3.6 |
Income from continuing operations | ||||
EBIT | -$1.9 | -$2.78 | -$2.55 | -$3.6 |
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$1.9 | -$2.78 | -$2.55 | -$3.6 |
Income (for common shares) | -$1.9 | -$2.78 | -$2.55 | -$3.6 |
(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 | $6.33 | $7.01 | $8.89 | $4.43 |
Selling, general & administrative | $4.37 | $4.45 | $4.63 | $4.36 |
Total operating expenses | $10.82 | $11.46 | $13.51 | $8.79 |
Operating income | -$10.82 | -$11.46 | -$13.51 | -$8.79 |
Income from continuing operations | ||||
EBIT | -$10.83 | -$11.48 | -$13.28 | -$8.79 |
Income tax expense | ||||
Interest expense | $0.01 | |||
Net income | ||||
Net income | -$10.83 | -$11.48 | -$13.29 | -$8.79 |
Income (for common shares) | -$10.83 | -$11.48 | -$13.29 | -$8.79 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$1.9 | -$2.78 | -$2.55 | -$3.6 |
Operating activities | ||||
Depreciation | $0.04 | $0.05 | $0.05 | $0.05 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.01 | $0.09 | $0.09 | $0.11 |
Total cash flows from operations | -$2.37 | -$2.9 | -$2.77 | -$2.71 |
Investing activities | ||||
Capital expenditures | -$0.01 | |||
Investments | ||||
Total cash flows from investing | -$0.01 | |||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $2.4 | $5.05 | -$0.01 | |
Net borrowings | ||||
Total cash flows from financing | $2.4 | $5.05 | -$0.04 | |
Effect of exchange rate | ||||
Change in cash and equivalents | $0.03 | -$2.9 | $2.27 | -$2.75 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$10.83 | -$11.48 | -$13.29 | -$8.79 |
Operating activities | ||||
Depreciation | $0.18 | $0.19 | $0.19 | $0.18 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.3 | $0.41 | $0.48 | $0.14 |
Total cash flows from operations | -$10.75 | -$12.13 | -$11.86 | -$8.8 |
Investing activities | ||||
Capital expenditures | -$0.01 | -$0.12 | -$0.05 | -$0.02 |
Investments | ||||
Total cash flows from investing | -$0.01 | -$0.12 | -$0.05 | -$0.02 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $7.44 | $21.72 | $15.93 | |
Net borrowings | $0.2 | |||
Total cash flows from financing | $7.41 | -$0.03 | $21.72 | $16.13 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$3.34 | -$12.28 | $9.81 | $7.31 |
Market cap | $2.51M |
---|---|
Enterprise value | -$5.94M |
Shares outstanding | 3.75M |
Revenue | $0.00 |
---|---|
EBITDA | -$10.64M |
EBIT | -$10.83M |
Net Income | -$10.83M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.23 |
---|---|
EV/Sales | N/A |
EV/EBITDA | 0.56 |
EV/EBIT | 0.55 |
P/S ratio | N/A |
P/B ratio | 0.33 |
Book/Share | 2.06 |
Cash/Share | 2.27 |
EPS | -$2.89 |
---|---|
ROA | -105.86% |
ROE | -134.66% |
Debt/Equity | 0.21 |
---|---|
Net debt/EBITDA | 0.64 |
Current ratio | 5.71 |
Quick ratio | 5.71 |