(in millions $) | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 | 30 Oct 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | $6.37 | $8.55 | $16.11 | |
Short term investments | $7.06 | $4.04 | $2 | |
Net receivables | $6.21 | $0.24 | ||
Inventory | ||||
Total current assets | $15.75 | $20.58 | $14.19 | $19.8 |
Long term investments | ||||
Property, plant & equipment | $10.42 | $11 | $11.68 | $8.98 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $26.26 | $31.7 | $25.97 | $29.38 |
Current liabilities | ||||
Accounts payable | $0.9 | $1.08 | $1.14 | $1.03 |
Deferred revenue | ||||
Short long term debt | $5.02 | $4.98 | $3.13 | |
Total current liabilities | $5.45 | $7.5 | $8.55 | $6.88 |
Long term debt | $8.54 | $6.76 | $7.57 | $8.35 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $17.92 | $20.29 | $20.14 | $17.88 |
Shareholders' equity | ||||
Retained earnings | -$226.35 | -$220.51 | -$214.44 | -$207.88 |
Other shareholder equity | ||||
Total shareholder equity | $11.41 | $5.83 | $11.5 |
(in millions $) | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 | 31 Dec 2019 |
---|---|---|---|---|
Current assets | ||||
Cash | $8.55 | $9.82 | $4.32 | $3.92 |
Short term investments | $4.04 | $22.38 | $40.16 | $22.68 |
Net receivables | $0.24 | $0.6 | $0.18 | |
Inventory | ||||
Total current assets | $14.19 | $34.81 | $47.2 | $27.4 |
Long term investments | ||||
Property, plant & equipment | $11.68 | $8.76 | $5.89 | $6.12 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $28.65 | $6.35 | ||
Total investments | ||||
Total assets | $25.97 | $44.23 | $75.85 | $33.75 |
Current liabilities | ||||
Accounts payable | $1.14 | $4.14 | $0.97 | $1.58 |
Deferred revenue | ||||
Short long term debt | $4.98 | |||
Total current liabilities | $8.55 | $7.81 | $2.88 | $2.58 |
Long term debt | $7.57 | |||
Total noncurrent liabilities | $0.19 | $12.49 | ||
Total debt | ||||
Total liabilities | $20.14 | $8.01 | $3.07 | $15.07 |
Shareholders' equity | ||||
Retained earnings | -$214.44 | -$174.62 | -$132.29 | -$93.3 |
Other shareholder equity | ||||
Total shareholder equity | $5.83 | $36.23 | $72.78 | $18.68 |
(in millions $) | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 | 30 Oct 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | ||||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | ||||
Income (for common shares) |
(in millions $) | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 | 31 Jan 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $26.27 | $18.56 | ||
Operating income | -$26.27 | -$18.56 | ||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$36.87 | -$6.91 | ||
Income (for common shares) |
(in millions $) | 29 Oct 2021 | 29 Jul 2021 | 30 Apr 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$19.16 | -$36.87 | ||
Operating activities | ||||
Depreciation | $1.01 | |||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$13.55 | -$21.6 | ||
Investing activities | ||||
Capital expenditures | -$0.78 | |||
Investments | ||||
Total cash flows from investing | $15.64 | -$40.77 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $62.77 | |||
Net borrowings | ||||
Total cash flows from financing | $1.03 | $62.77 | ||
Effect of exchange rate | ||||
Change in cash and equivalents | $3.12 | $0.41 |
(in millions $) | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 | 31 Dec 2019 |
---|---|---|---|---|
Net income | -$39.56 | -$42.6 | -$36.87 | -$6.91 |
Operating activities | ||||
Depreciation | $1.72 | $1.12 | $1.01 | $0.95 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$34.32 | -$32.39 | -$21.6 | -$17.36 |
Investing activities | ||||
Capital expenditures | -$1.77 | -$2.65 | -$0.78 | -$0.88 |
Investments | ||||
Total cash flows from investing | $16.58 | $36.9 | -$40.77 | -$23.56 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $4.75 | $1.03 | $62.77 | $37.65 |
Net borrowings | $11.31 | |||
Total cash flows from financing | $16.43 | $1.03 | $62.77 | $37.65 |
Effect of exchange rate | $0.53 | |||
Change in cash and equivalents | -$1.31 | $5.55 | $0.41 | -$3.27 |
Market cap | $221.21M |
---|---|
Enterprise value | N/A |
Shares outstanding | 49.05M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
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 | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 3.45 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.89 |
Quick ratio | N/A |