(in millions $) | 31 Jan 2023 | 30 Sep 2022 | 30 Jun 2022 | 31 Mar 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | $105.46 | $63.78 | $99.68 | |
Short term investments | $78.5 | $78.41 | ||
Net receivables | ||||
Inventory | ||||
Total current assets | $20.2 | $110.82 | $143.49 | $180.04 |
Long term investments | ||||
Property, plant & equipment | $2.83 | $58.3 | $84.02 | $85.51 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $59.87 | $85.59 | $87.08 | |
Total investments | $78.5 | $78.41 | ||
Total assets | $23.07 | $170.7 | $229.08 | $267.12 |
Current liabilities | ||||
Accounts payable | $1.23 | $8.72 | $12.44 | $12.08 |
Deferred revenue | ||||
Short long term debt | $9.21 | $9.15 | $9.08 | |
Total current liabilities | $7.94 | $32.62 | $30.99 | $28.92 |
Long term debt | $101.49 | $102.48 | $103.45 | |
Total noncurrent liabilities | $101.49 | $102.55 | $103.56 | |
Total debt | $110.7 | $111.63 | $112.54 | |
Total liabilities | $7.94 | $134.11 | $133.54 | $132.47 |
Shareholders' equity | ||||
Retained earnings | -$856.68 | -$836.54 | -$773.67 | -$729.43 |
Other shareholder equity | -$0.12 | -$0.06 | ||
Total shareholder equity | $36.59 | $95.54 | $134.65 |
(in millions $) | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 | 31 Dec 2019 |
---|---|---|---|---|
Current assets | ||||
Cash | $227.42 | $92.74 | $93.63 | |
Short term investments | $85.12 | $191.39 | ||
Net receivables | ||||
Inventory | ||||
Total current assets | $20.2 | $229.82 | $181.51 | $289.27 |
Long term investments | ||||
Property, plant & equipment | $2.83 | $86.63 | $94.4 | $103.48 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $88.2 | $96.28 | $105.58 | |
Total investments | $85.12 | $191.39 | ||
Total assets | $23.07 | $318.02 | $277.79 | $394.84 |
Current liabilities | ||||
Accounts payable | $1.23 | $11.57 | $5.48 | $7.18 |
Deferred revenue | ||||
Short long term debt | $9.02 | $8.95 | $10.54 | |
Total current liabilities | $7.94 | $34.66 | $27.84 | $33.76 |
Long term debt | $104.44 | $107.71 | $86.46 | |
Total noncurrent liabilities | $104.58 | $108.39 | $86.87 | |
Total debt | $113.46 | $116.65 | $97 | |
Total liabilities | $7.94 | $139.24 | $136.23 | $120.63 |
Shareholders' equity | ||||
Retained earnings | -$856.68 | -$677.02 | -$480.47 | -$312.74 |
Other shareholder equity | $0 | $0.07 | ||
Total shareholder equity | $178.78 | $141.56 | $274.21 |
(in millions $) | 30 Sep 2022 | 30 Jun 2022 | 31 Mar 2022 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $24.23 | $33 | $38.3 | $39.82 |
Selling, general & administrative | $7.3 | $9.91 | $12.56 | $13.9 |
Total operating expenses | $61.58 | $42.91 | $50.86 | $53.73 |
Operating income | -$61.58 | -$42.91 | -$50.86 | -$53.73 |
Income from continuing operations | ||||
EBIT | -$61.14 | -$42.61 | -$50.78 | -$53.36 |
Income tax expense | ||||
Interest expense | $1.74 | $1.63 | $1.63 | $1.66 |
Net income | ||||
Net income | -$62.87 | -$44.24 | -$52.41 | -$55.02 |
Income (for common shares) | -$62.87 | -$44.24 | -$52.41 | -$55.02 |
(in millions $) | 31 Dec 2021 | 31 Dec 2020 | 31 Dec 2019 | 31 Dec 2018 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $141.59 | $116.11 | $112.42 | $51.77 |
Selling, general & administrative | $53.03 | $50.34 | $57.18 | $39.89 |
Total operating expenses | $194.62 | $166.45 | $169.6 | $91.66 |
Operating income | -$194.62 | -$166.45 | -$169.6 | -$91.66 |
Income from continuing operations | ||||
EBIT | -$190.11 | -$163.55 | -$160.87 | -$88.73 |
Income tax expense | ||||
Interest expense | $6.43 | $4.18 | $2.59 | $0.46 |
Net income | ||||
Net income | -$196.55 | -$167.73 | -$163.46 | -$89.19 |
Income (for common shares) | -$196.55 | -$167.73 | -$163.46 | -$89.19 |
(in millions $) | 30 Sep 2022 | 30 Jun 2022 | 31 Mar 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | -$62.87 | -$44.24 | -$52.41 | -$55.02 |
Operating activities | ||||
Depreciation | $2.67 | $1.6 | $1.56 | $3.39 |
Business acquisitions & disposals | ||||
Stock-based compensation | $3.8 | $5.04 | $8.26 | $9.18 |
Total cash flows from operations | -$36.2 | -$34.29 | -$47.13 | -$37.22 |
Investing activities | ||||
Capital expenditures | -$0.87 | -$1.76 | -$2.4 | -$1.37 |
Investments | $78.75 | -$78.44 | ||
Total cash flows from investing | $77.88 | -$1.76 | -$80.85 | -$1.37 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.16 | $0.08 | $0.42 | |
Net borrowings | ||||
Total cash flows from financing | $0.16 | $0.08 | $0.42 | |
Effect of exchange rate | ||||
Change in cash and equivalents | $41.67 | -$35.89 | -$127.91 | -$38.17 |
(in millions $) | 31 Dec 2021 | 31 Dec 2020 | 31 Dec 2019 | 31 Dec 2018 |
---|---|---|---|---|
Net income | -$196.55 | -$167.73 | -$163.46 | -$89.19 |
Operating activities | ||||
Depreciation | $7.72 | $5.69 | $3 | $1.26 |
Business acquisitions & disposals | ||||
Stock-based compensation | $35.61 | $33.66 | $41.27 | $27.53 |
Total cash flows from operations | -$145.12 | -$127.65 | -$110.44 | -$58.34 |
Investing activities | ||||
Capital expenditures | -$3.65 | -$5.5 | -$40.66 | -$14.95 |
Investments | $85 | $105.93 | -$91.98 | -$96.69 |
Total cash flows from investing | $81.35 | $100.43 | -$132.63 | -$111.64 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $198.96 | $1.48 | $2.29 | $254.38 |
Net borrowings | -$0.15 | $25 | $25 | $19.46 |
Total cash flows from financing | $198.45 | $26.48 | $27.29 | $374.83 |
Effect of exchange rate | ||||
Change in cash and equivalents | $134.68 | -$0.73 | -$215.79 | $204.85 |
Market cap | $1.38M |
---|---|
Enterprise value | N/A |
Shares outstanding | 90.39M |
Revenue | $0.00 |
---|---|
EBITDA | -$198.67M |
EBIT | -$207.89M |
Net Income | -$214.55M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.01 |
---|---|
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 | -$2.37 |
---|---|
ROA | -124.38% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.54 |
Quick ratio | N/A |