(in millions $) | 31 Dec 2023 | 30 Oct 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.66 | $0.4 | $0.39 | $0.21 |
Short term investments | ||||
Net receivables | $1.68 | $1.58 | $3.72 | $3.22 |
Inventory | $16.52 | $19.16 | $17.69 | $16.88 |
Total current assets | $21.99 | $24.76 | $25.54 | $24.85 |
Long term investments | ||||
Property, plant & equipment | $3.16 | $3.53 | $2.68 | $2.86 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $3.27 | $3.63 | $2.78 | $2.95 |
Total investments | ||||
Total assets | $25.26 | $28.4 | $28.31 | $27.8 |
Current liabilities | ||||
Accounts payable | $1.76 | $1.99 | $1.43 | $1.02 |
Deferred revenue | ||||
Short long term debt | $5.94 | $6.56 | $5.94 | $3.92 |
Total current liabilities | $10.21 | $11.45 | $10.14 | $8.97 |
Long term debt | $1.86 | $2.16 | $1.53 | $1.76 |
Total noncurrent liabilities | $1.86 | $2.16 | $1.53 | $1.76 |
Total debt | $7.8 | $8.72 | $7.47 | $5.68 |
Total liabilities | $12.07 | $13.61 | $11.68 | $10.73 |
Shareholders' equity | ||||
Retained earnings | -$25.66 | -$22.5 | -$20.66 | -$20.22 |
Other shareholder equity | ||||
Total shareholder equity | $13.19 | $14.79 | $16.63 | $17.07 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.66 | $0.3 | $5.19 | $1.74 |
Short term investments | ||||
Net receivables | $1.68 | $3.02 | $4.24 | $1.19 |
Inventory | $16.52 | $15.46 | $9.02 | $9.09 |
Total current assets | $21.99 | $23.32 | $25.15 | $14.64 |
Long term investments | ||||
Property, plant & equipment | $3.16 | $0.78 | $1.93 | $3.06 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $3.27 | $0.87 | $2.03 | $3.15 |
Total investments | ||||
Total assets | $25.26 | $24.19 | $27.18 | $17.8 |
Current liabilities | ||||
Accounts payable | $1.76 | $0.23 | $0.33 | $0.31 |
Deferred revenue | ||||
Short long term debt | $5.94 | $2.36 | $0.96 | $2.37 |
Total current liabilities | $10.21 | $5.95 | $3.39 | $4.52 |
Long term debt | $1.86 | $0.06 | $0.54 | $1.79 |
Total noncurrent liabilities | $1.86 | $0.06 | $0.54 | $1.79 |
Total debt | $7.8 | $2.42 | $1.5 | $4.15 |
Total liabilities | $12.07 | $6.01 | $3.93 | $6.31 |
Shareholders' equity | ||||
Retained earnings | -$25.66 | -$19.11 | -$13.53 | -$12.11 |
Other shareholder equity | -$0.04 | |||
Total shareholder equity | $13.19 | $18.18 | $23.25 | $11.49 |
(in millions $) | 31 Dec 2023 | 30 Oct 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3.6 | $5.59 | $4.19 | |
Cost of revenue | $5.03 | $4.11 | $3.44 | |
Gross Profit | -$1.43 | $1.48 | $0.76 | |
Operating activities | ||||
Research & development | $0.24 | $0.34 | $0.35 | |
Selling, general & administrative | $1.31 | $1.45 | $1.44 | |
Total operating expenses | $1.54 | $1.78 | $1.79 | |
Operating income | -$2.97 | -$0.31 | -$1.03 | |
Income from continuing operations | ||||
EBIT | -$2.97 | -$0.31 | -$1.03 | |
Income tax expense | ||||
Interest expense | $0.18 | $0.13 | $0.08 | |
Net income | ||||
Net income | -$3.15 | -$0.44 | -$1.11 | |
Income (for common shares) | -$3.15 | -$0.44 | -$1.11 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $15.29 | $16.06 | $16.9 | $9.03 |
Cost of revenue | $14.6 | $13.93 | $13.45 | $14.65 |
Gross Profit | $0.69 | $2.13 | $3.44 | -$5.62 |
Operating activities | ||||
Research & development | $1.22 | $1.46 | $1.99 | $1.72 |
Selling, general & administrative | $5.46 | $6.2 | $4.56 | $5.62 |
Total operating expenses | $6.68 | $7.66 | $6.54 | $7.34 |
Operating income | -$5.99 | -$5.53 | -$3.1 | -$12.96 |
Income from continuing operations | ||||
EBIT | -$5.99 | -$5.53 | -$1.35 | -$12.95 |
Income tax expense | -$2.14 | |||
Interest expense | $0.56 | $0.06 | $0.06 | $0.06 |
Net income | ||||
Net income | -$6.55 | -$5.58 | -$1.41 | -$10.87 |
Income (for common shares) | -$6.55 | -$5.58 | -$1.41 | -$10.87 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$3.15 | -$1.84 | -$0.44 | -$1.11 |
Operating activities | ||||
Depreciation | $0.08 | $0.08 | $0.11 | $0.12 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$0.35 | -$0.28 | -$1.65 | -$1.16 |
Investing activities | ||||
Capital expenditures | -$0.19 | |||
Investments | ||||
Total cash flows from investing | -$0.19 | |||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $1.56 | |||
Net borrowings | -$0.96 | $0.28 | $2.02 | $1.06 |
Total cash flows from financing | $0.6 | $0.28 | $2.02 | $1.06 |
Effect of exchange rate | ||||
Change in cash and equivalents | $0.25 | $0 | $0.17 | -$0.09 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$6.55 | -$5.58 | -$1.41 | -$10.87 |
Operating activities | ||||
Depreciation | $0.39 | $0.51 | $0.55 | $1.25 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.52 | |||
Total cash flows from operations | -$3.43 | -$6.51 | -$9.38 | -$6.55 |
Investing activities | ||||
Capital expenditures | -$0.19 | -$0.03 | -$0.07 | -$0.02 |
Investments | ||||
Total cash flows from investing | -$0.19 | -$0.03 | -$0.07 | -$0.02 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $1.56 | $13.17 | $3.99 | |
Net borrowings | $2.41 | $1.64 | -$0.27 | $1.39 |
Total cash flows from financing | $3.96 | $1.64 | $12.91 | $5.37 |
Effect of exchange rate | ||||
Change in cash and equivalents | $0.34 | -$4.89 | $3.46 | -$1.19 |
Market cap | $6.50M |
---|---|
Enterprise value | $13.64M |
Shares outstanding | 17.56M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -43.37% |
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 | 0.49 |
Book/Share | 0.75 |
Cash/Share | 0.04 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.92 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.15 |
Quick ratio | 0.54 |