(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.29 | $0.52 | $3 | $2.58 |
Short term investments | ||||
Net receivables | $0.19 | $0.97 | $0.76 | $0.22 |
Inventory | ||||
Total current assets | $2.33 | $3.55 | $5.4 | $6.19 |
Long term investments | ||||
Property, plant & equipment | $0.05 | $0.06 | $0.01 | $0.03 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.05 | $0.06 | $0.01 | $0.03 |
Total investments | ||||
Total assets | $2.38 | $3.61 | $5.42 | $6.22 |
Current liabilities | ||||
Accounts payable | $15.69 | $15.27 | $16.4 | $9.32 |
Deferred revenue | ||||
Short long term debt | $10.16 | $13.14 | $14.23 | $15.6 |
Total current liabilities | $30.51 | $36.72 | $38.93 | $35.33 |
Long term debt | $1.3 | |||
Total noncurrent liabilities | $1.3 | |||
Total debt | $10.16 | $13.14 | $14.23 | $16.91 |
Total liabilities | $30.51 | $36.72 | $38.93 | $36.63 |
Shareholders' equity | ||||
Retained earnings | -$253.58 | -$255.29 | -$252.63 | -$247.17 |
Other shareholder equity | ||||
Total shareholder equity | -$28.13 | -$33.1 | -$33.51 | -$30.41 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $3 | $15.53 | $78.73 | $15.66 |
Short term investments | ||||
Net receivables | $0.76 | |||
Inventory | ||||
Total current assets | $5.4 | $22.67 | $83.46 | $17.49 |
Long term investments | ||||
Property, plant & equipment | $0.01 | $0.07 | $0.04 | |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.01 | $0.07 | $0.04 | |
Total investments | ||||
Total assets | $5.42 | $22.75 | $83.5 | $17.49 |
Current liabilities | ||||
Accounts payable | $16.4 | $3.63 | $1.69 | $1.89 |
Deferred revenue | ||||
Short long term debt | $14.23 | $11.92 | $1.07 | $2.43 |
Total current liabilities | $38.93 | $25.16 | $8.29 | $7.43 |
Long term debt | $8.18 | $17.89 | $7.29 | |
Total noncurrent liabilities | $8.2 | $17.89 | $7.49 | |
Total debt | $14.23 | $20.12 | $18.96 | $9.72 |
Total liabilities | $38.93 | $33.36 | $26.18 | $14.92 |
Shareholders' equity | ||||
Retained earnings | -$252.63 | -$214.74 | -$141.21 | -$75.16 |
Other shareholder equity | ||||
Total shareholder equity | -$33.51 | -$10.61 | $57.32 | $2.57 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.38 | $0.58 | $0.65 | $0.41 |
Cost of revenue | ||||
Gross Profit | $0.38 | $0.58 | $0.65 | $0.41 |
Operating activities | ||||
Research & development | $0.97 | $3.52 | $5.92 | $10.02 |
Selling, general & administrative | $2.55 | $3.11 | $2.75 | $2.99 |
Total operating expenses | $3.52 | $6.63 | $8.66 | $13.01 |
Operating income | -$3.14 | -$6.05 | -$8.01 | -$12.6 |
Income from continuing operations | ||||
EBIT | $1.73 | -$2.64 | -$5.43 | $10.54 |
Income tax expense | ||||
Interest expense | $0.02 | $0.02 | $0.02 | $0.04 |
Net income | ||||
Net income | $1.71 | -$2.66 | -$5.45 | $10.5 |
Income (for common shares) | $1.71 | -$2.66 | -$5.45 | $10.5 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2.2 | |||
Cost of revenue | ||||
Gross Profit | $2.2 | |||
Operating activities | ||||
Research & development | $30.12 | $58.62 | $46.65 | $10.98 |
Selling, general & administrative | $12.59 | $12.3 | $15.02 | $7.78 |
Total operating expenses | $42.7 | $70.92 | $61.67 | $18.76 |
Operating income | -$40.5 | -$70.92 | -$61.67 | -$18.76 |
Income from continuing operations | ||||
EBIT | -$37.81 | -$73.52 | -$64.45 | -$18.94 |
Income tax expense | ||||
Interest expense | $0.07 | $0.01 | $1.6 | $0.16 |
Net income | ||||
Net income | -$37.88 | -$73.53 | -$66.05 | -$19.1 |
Income (for common shares) | -$37.88 | -$73.53 | -$66.05 | -$19.1 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $1.71 | -$2.66 | -$5.45 | $10.5 |
Operating activities | ||||
Depreciation | $0.01 | $0.01 | $0.01 | $0.01 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.87 | $0.95 | $0.96 | $0.97 |
Total cash flows from operations | -$0.97 | -$4.64 | -$1.91 | -$5.75 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.93 | $3.48 | $4.48 | $4.38 |
Net borrowings | -$0.18 | -$1.31 | -$2.15 | -$1.89 |
Total cash flows from financing | $0.74 | $2.17 | $2.32 | $2.49 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$0.23 | -$2.47 | $0.41 | -$3.26 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$37.88 | -$73.53 | -$66.05 | -$19.1 |
Operating activities | ||||
Depreciation | $0.06 | $0.05 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | $3.99 | $5.07 | $8.35 | $2.04 |
Total cash flows from operations | -$23.91 | -$61.6 | -$48.99 | -$20.91 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $19.02 | $0.56 | $105.42 | $15.26 |
Net borrowings | -$7.64 | -$1.89 | $6.65 | $11.05 |
Total cash flows from financing | $11.38 | -$1.6 | $112.07 | $26.31 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$12.54 | -$63.2 | $63.07 | $5.4 |
Market cap | $66.44K |
---|---|
Enterprise value | $9.93M |
Shares outstanding | 3.32M |
Revenue | $2.01M |
---|---|
EBITDA | $4.26M |
EBIT | $4.20M |
Net Income | $4.09M |
Revenue Q/Q | 11.90% |
Revenue Y/Y | 76.05% |
P/E ratio | 0.02 |
---|---|
EV/Sales | 4.93 |
EV/EBITDA | 2.33 |
EV/EBIT | 2.37 |
P/S ratio | 0.03 |
P/B ratio | -0.00 |
Book/Share | -8.47 |
Cash/Share | 0.09 |
EPS | $1.23 |
---|---|
ROA | 92.82% |
ROE | -13.07% |
Debt/Equity | -1.16 |
---|---|
Net debt/EBITDA | 7.10 |
Current ratio | 0.08 |
Quick ratio | 0.08 |