(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $620.18 | $672.25 | $660.46 | $686.18 |
Short term investments | ||||
Net receivables | $5.16 | $5.16 | $0.52 | |
Inventory | ||||
Total current assets | $639.28 | $690.6 | $677.1 | $700.34 |
Long term investments | $0.86 | $0.86 | $0.86 | $2.21 |
Property, plant & equipment | $16 | $15.06 | $5.48 | $6.64 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $57.1 | $56.32 | $43.55 | $41.24 |
Total investments | $0.86 | $0.86 | $0.86 | $2.21 |
Total assets | $696.38 | $746.92 | $720.65 | $741.59 |
Current liabilities | ||||
Accounts payable | $25.39 | $19.46 | $13.85 | $12.52 |
Deferred revenue | $67.41 | $67.72 | $92.53 | $94.62 |
Short long term debt | $1.11 | $1.82 | $3.45 | $4.88 |
Total current liabilities | $56.89 | $53.37 | $71.56 | $48.88 |
Long term debt | $10.72 | $8.92 | ||
Total noncurrent liabilities | $78.13 | $76.32 | $67.41 | $85.29 |
Total debt | $11.84 | $10.73 | $3.45 | $4.88 |
Total liabilities | $135.02 | $129.69 | $138.97 | $134.18 |
Shareholders' equity | ||||
Retained earnings | -$980.03 | -$912.55 | -$934.46 | -$879.87 |
Other shareholder equity | $561.37 | |||
Total shareholder equity | $561.37 | $617.23 | $581.68 | $607.41 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $620.18 | $710.41 | $579.09 | $296.73 |
Short term investments | ||||
Net receivables | $5.16 | $0.01 | ||
Inventory | ||||
Total current assets | $639.28 | $719.1 | $584.81 | $299.28 |
Long term investments | $0.86 | $2.21 | $1.35 | $1.35 |
Property, plant & equipment | $16 | $8.01 | $14.13 | $20.36 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $57.1 | $38.94 | $24.56 | $33.69 |
Total investments | $0.86 | $2.21 | $1.35 | $1.35 |
Total assets | $696.38 | $758.03 | $609.37 | $332.98 |
Current liabilities | ||||
Accounts payable | $25.39 | $9.27 | $3.69 | $4.12 |
Deferred revenue | $67.41 | $96.73 | $110.59 | $110.24 |
Short long term debt | $1.11 | $6.47 | $5.94 | $5.51 |
Total current liabilities | $56.89 | $50.15 | $33.45 | $25.85 |
Long term debt | $10.72 | $6.39 | $12.33 | |
Total noncurrent liabilities | $78.13 | $85.85 | $109.87 | $123.12 |
Total debt | $11.84 | $6.47 | $12.33 | $17.84 |
Total liabilities | $135.02 | $135.99 | $143.32 | $148.97 |
Shareholders' equity | ||||
Retained earnings | -$980.03 | -$833 | -$716.05 | -$783.03 |
Other shareholder equity | $561.37 | $466.04 | ||
Total shareholder equity | $561.37 | $622.04 | $466.04 | $184.01 |
(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.32 | $84.87 | $4.02 | $2.17 |
Cost of revenue | ||||
Gross Profit | $84.87 | $4.02 | $2.17 | |
Operating activities | ||||
Research & development | $57.91 | $56.01 | $44.76 | |
Selling, general & administrative | $16.64 | $14.51 | $13.74 | |
Total operating expenses | $78.83 | $74.56 | $70.52 | $58.49 |
Operating income | $10.31 | -$66.5 | -$56.33 | |
Income from continuing operations | ||||
EBIT | $18.82 | -$58.9 | -$49.78 | |
Income tax expense | -$3.14 | -$3.09 | -$4.31 | -$2.91 |
Interest expense | ||||
Net income | ||||
Net income | -$67.48 | $21.91 | -$54.59 | -$46.86 |
Income (for common shares) | $21.91 | -$54.59 | -$46.86 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $91.37 | $53.91 | $0.85 | |
Cost of revenue | ||||
Gross Profit | $53.91 | $0.85 | ||
Operating activities | ||||
Research & development | $135.56 | $74.88 | ||
Selling, general & administrative | $49.9 | $38.7 | ||
Total operating expenses | $282.41 | $185.46 | $113.59 | |
Operating income | -$131.56 | -$112.73 | ||
Income from continuing operations | ||||
EBIT | -$125.61 | -$111.43 | ||
Income tax expense | -$13.45 | -$8.66 | -$0.28 | |
Interest expense | ||||
Net income | ||||
Net income | -$147.03 | -$116.95 | -$111.14 | |
Income (for common shares) | -$116.95 | -$111.14 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$67.48 | $21.91 | -$54.59 | -$46.86 |
Operating activities | ||||
Depreciation | $2.54 | $2.31 | $1.8 | $1.76 |
Business acquisitions & disposals | ||||
Stock-based compensation | $11.08 | $10.94 | $10.1 | $8.79 |
Total cash flows from operations | -$51.04 | $9.52 | -$44.93 | -$47.46 |
Investing activities | ||||
Capital expenditures | -$1.51 | -$0.44 | -$0.77 | -$0.05 |
Investments | ||||
Total cash flows from investing | -$1.51 | -$0.44 | -$0.77 | -$0.05 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.48 | $2.71 | $18.63 | $23.28 |
Net borrowings | ||||
Total cash flows from financing | $0.48 | $2.71 | $18.63 | $23.28 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$52.07 | $11.79 | -$27.07 | -$24.22 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$147.03 | -$116.95 | $66.97 | -$111.14 |
Operating activities | ||||
Depreciation | $8.41 | $6.74 | $6.8 | $6.98 |
Business acquisitions & disposals | ||||
Stock-based compensation | $40.91 | $31.32 | $24.66 | $22.01 |
Total cash flows from operations | -$133.91 | -$108.82 | $92.61 | -$80.36 |
Investing activities | ||||
Capital expenditures | -$2.77 | -$0.46 | -$0.57 | -$0.2 |
Investments | ||||
Total cash flows from investing | -$2.77 | -$0.46 | -$0.57 | -$0.2 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $45.1 | $241.46 | $190.33 | $0.21 |
Net borrowings | ||||
Total cash flows from financing | $45.1 | $241.46 | $190.33 | $0.21 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$91.58 | $132.17 | $282.36 | -$80.34 |
Market cap | $1.10B |
---|---|
Enterprise value | $496.26M |
Shares outstanding | 53.70M |
Revenue | $91.37M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$147.03M |
Revenue Q/Q | -99.37% |
Revenue Y/Y | 69.50% |
P/E ratio | -7.51 |
---|---|
EV/Sales | 5.43 |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 12.09 |
P/B ratio | InfinityT |
Book/Share | 0.00 |
Cash/Share | 11.55 |
EPS | -$2.74 |
---|---|
ROA | -20.24% |
ROE | -24.84% |
Debt/Equity | 0.24 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 11.24 |
Quick ratio | 11.24 |