(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $1.23 | $0.32 | $0.66 | $0.4 |
Short term investments | ||||
Net receivables | $2.31 | $1.28 | $1.68 | $1.58 |
Inventory | $15.78 | $16.22 | $16.52 | $19.16 |
Total current assets | $19.59 | $20.95 | $21.99 | $24.76 |
Long term investments | ||||
Property, plant & equipment | $2.48 | $2.81 | $3.16 | $3.53 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $2.59 | $2.92 | $3.27 | $3.63 |
Total investments | ||||
Total assets | $22.18 | $23.86 | $25.26 | $28.4 |
Current liabilities | ||||
Accounts payable | $0.6 | $1.19 | $1.76 | $1.99 |
Deferred revenue | ||||
Short long term debt | $6.22 | $6.41 | $5.94 | $6.56 |
Total current liabilities | $9.44 | $11.28 | $10.21 | $11.45 |
Long term debt | $1.19 | $1.54 | $1.86 | $2.16 |
Total noncurrent liabilities | $1.19 | $1.54 | $1.86 | $2.16 |
Total debt | $7.41 | $7.95 | $7.8 | $8.72 |
Total liabilities | $10.63 | $12.81 | $12.07 | $13.61 |
Shareholders' equity | ||||
Retained earnings | -$27.3 | -$27.8 | -$25.66 | -$22.5 |
Other shareholder equity | ||||
Total shareholder equity | $11.55 | $11.05 | $13.19 | $14.79 |
(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 $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Oct 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4.66 | $1.77 | $3.6 | |
Cost of revenue | $2.83 | $2.18 | $5.03 | |
Gross Profit | $1.83 | -$0.4 | -$1.43 | |
Operating activities | ||||
Research & development | $0.2 | $0.22 | $0.24 | |
Selling, general & administrative | $1.18 | $1.36 | $1.31 | |
Total operating expenses | $1.37 | $1.58 | $1.54 | |
Operating income | $0.46 | -$1.98 | -$2.97 | |
Income from continuing operations | ||||
EBIT | $0.68 | -$1.98 | -$2.97 | |
Income tax expense | ||||
Interest expense | $0.18 | $0.16 | $0.18 | |
Net income | ||||
Net income | $0.5 | -$2.14 | -$3.15 | |
Income (for common shares) | $0.5 | -$2.14 | -$3.15 |
(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 $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $0.5 | -$2.14 | -$3.15 | -$1.84 |
Operating activities | ||||
Depreciation | $0.06 | $0.07 | $0.08 | $0.08 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1.18 | -$0.99 | -$0.35 | -$0.28 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $1.56 | |||
Net borrowings | -$0.25 | $0.65 | -$0.96 | $0.28 |
Total cash flows from financing | -$0.25 | $0.65 | $0.6 | $0.28 |
Effect of exchange rate | ||||
Change in cash and equivalents | $0.91 | -$0.34 | $0.25 | $0 |
(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 | $52.51M |
---|---|
Enterprise value | $58.69M |
Shares outstanding | 17.56M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -16.59% |
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 | 4.55 |
Book/Share | 0.66 |
Cash/Share | 0.07 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.92 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.08 |
Quick ratio | 0.40 |