(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $49.35 | $48.48 | $38.53 | |
Short term investments | $164.39 | $150.28 | $165.35 | |
Net receivables | ||||
Inventory | ||||
Total current assets | $189.62 | $218.79 | $202.46 | $207.41 |
Long term investments | $15.12 | $25.5 | ||
Property, plant & equipment | $18.54 | $18.57 | $19.11 | $19.05 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $18.75 | $34.42 | $44.74 | |
Total investments | $164.39 | $165.41 | $190.86 | |
Total assets | $223.5 | $237.54 | $236.88 | $252.15 |
Current liabilities | ||||
Accounts payable | $2.06 | $4.53 | $0.86 | $3.24 |
Deferred revenue | ||||
Short long term debt | $1.15 | $0.88 | $0.85 | |
Total current liabilities | $13.56 | $11.38 | $12.06 | $14.03 |
Long term debt | $11.84 | $12.14 | $12.43 | |
Total noncurrent liabilities | $11.84 | $12.14 | $12.43 | |
Total debt | $12.99 | $13.02 | $13.29 | |
Total liabilities | $25.59 | $23.22 | $24.2 | $26.46 |
Shareholders' equity | ||||
Retained earnings | -$345.71 | -$326.49 | -$325.27 | -$310 |
Other shareholder equity | -$0 | -$0.18 | -$0.13 | $0.22 |
Total shareholder equity | $214.31 | $212.68 | $225.69 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $38.53 | $109.12 | $173.29 | $361.42 |
Short term investments | $165.35 | $132.76 | $124.7 | |
Net receivables | ||||
Inventory | ||||
Total current assets | $207.41 | $247.01 | $301.29 | $364.76 |
Long term investments | $25.5 | $2.5 | $16.91 | |
Property, plant & equipment | $19.05 | $20.49 | $13.15 | $0.57 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $44.74 | $23.3 | $30.28 | $0.77 |
Total investments | $190.86 | $135.25 | $141.61 | |
Total assets | $252.15 | $270.31 | $331.57 | $365.53 |
Current liabilities | ||||
Accounts payable | $3.24 | $3 | $3.19 | $1.61 |
Deferred revenue | ||||
Short long term debt | $0.85 | $0.53 | $0.4 | |
Total current liabilities | $14.03 | $10.83 | $12.22 | $6.41 |
Long term debt | $12.43 | $13.45 | $10.79 | |
Total noncurrent liabilities | $12.43 | $13.45 | $10.79 | |
Total debt | $13.29 | $13.98 | $11.19 | |
Total liabilities | $26.46 | $24.28 | $23.01 | $6.41 |
Shareholders' equity | ||||
Retained earnings | -$310 | -$241.04 | -$167.73 | -$109.88 |
Other shareholder equity | $0.22 | -$0 | -$0.08 | |
Total shareholder equity | $225.69 | $246.03 | $308.56 | $359.12 |
(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 | $14.63 | $13.19 | $13.38 | |
Selling, general & administrative | $5.54 | $5.04 | $5.52 | |
Total operating expenses | $21.89 | $20.17 | $18.22 | $18.9 |
Operating income | -$20.17 | -$18.22 | -$18.9 | |
Income from continuing operations | ||||
EBIT | -$17.39 | -$15.27 | -$15.76 | |
Income tax expense | $0.07 | -$16.17 | -$0 | |
Interest expense | $2.62 | |||
Net income | ||||
Net income | -$19.23 | -$1.21 | -$15.27 | -$15.76 |
Income (for common shares) | -$1.21 | -$15.27 | -$15.76 |
(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 | $55.88 | $51.99 | $36.49 | $23.93 |
Selling, general & administrative | $24.25 | $25.05 | $21.8 | $11.01 |
Total operating expenses | $80.13 | $77.04 | $58.29 | $34.94 |
Operating income | -$80.13 | -$77.04 | -$58.29 | -$34.94 |
Income from continuing operations | ||||
EBIT | -$68.96 | -$73.33 | -$57.82 | -$34.43 |
Income tax expense | $0 | -$0.01 | $0.02 | $0.01 |
Interest expense | ||||
Net income | ||||
Net income | -$68.96 | -$73.32 | -$57.85 | -$34.44 |
Income (for common shares) | -$68.96 | -$73.32 | -$57.85 | -$34.44 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$1.21 | -$15.27 | -$15.76 | |
Operating activities | ||||
Depreciation | $0.37 | $0.36 | -$0.01 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $2.77 | $2.61 | $2.97 | |
Total cash flows from operations | -$1.6 | -$16.18 | -$12.09 | |
Investing activities | ||||
Capital expenditures | -$0 | -$0.59 | -$0.2 | |
Investments | $2.33 | $26.76 | -$2.39 | |
Total cash flows from investing | $45.61 | $2.32 | $26.17 | -$2.59 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.14 | $0.29 | ||
Net borrowings | ||||
Total cash flows from financing | $0.14 | $0.14 | $0.29 | |
Effect of exchange rate | -$0.02 | $0.01 | -$0.03 | $0.03 |
Change in cash and equivalents | $11.1 | $0.87 | $9.95 | -$14.35 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$68.96 | -$73.32 | -$57.85 | -$34.44 |
Operating activities | ||||
Depreciation | $0.89 | $0.65 | $1.28 | $0.32 |
Business acquisitions & disposals | ||||
Stock-based compensation | $12.38 | $10.2 | $5.34 | $1.93 |
Total cash flows from operations | -$55.66 | -$63.76 | -$46.57 | -$32.74 |
Investing activities | ||||
Capital expenditures | -$0.96 | -$7.98 | -$1.35 | -$0.15 |
Investments | -$49.58 | $6.62 | -$142.24 | $28.06 |
Total cash flows from investing | -$50.55 | -$1.37 | -$143.58 | $27.91 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $35.58 | $0.96 | $2.02 | $223.18 |
Net borrowings | ||||
Total cash flows from financing | $35.58 | $0.96 | $2.02 | $292.97 |
Effect of exchange rate | $0.03 | |||
Change in cash and equivalents | -$70.59 | -$64.17 | -$188.13 | $288.14 |
Market cap | $48.85M |
---|---|
Enterprise value | N/A |
Shares outstanding | 51.75M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$51.47M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.95 |
---|---|
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 | -$0.99 |
---|---|
ROA | -21.67% |
ROE | N/A |
Debt/Equity | 0.12 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 13.98 |
Quick ratio | N/A |