(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $5.9 | $7.58 | $11.54 | $9.27 |
Short term investments | ||||
Net receivables | $0.13 | $0.13 | ||
Inventory | ||||
Total current assets | $6.52 | $8.32 | $11.96 | $9.94 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.07 | $0.08 | $0.1 | $0.11 |
Total investments | ||||
Total assets | $6.59 | $8.4 | $12.06 | $10.06 |
Current liabilities | ||||
Accounts payable | $0.6 | $1.09 | $2.29 | $3.51 |
Deferred revenue | ||||
Short long term debt | $0.29 | $0.46 | ||
Total current liabilities | $1.3 | $2.32 | $3.64 | $4.5 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | $0.29 | $0.46 | ||
Total liabilities | $1.3 | $2.32 | $3.64 | $4.5 |
Shareholders' equity | ||||
Retained earnings | -$76.35 | -$75.47 | -$73.02 | -$69.15 |
Other shareholder equity | ||||
Total shareholder equity | $5.29 | $6.08 | $8.41 | $5.56 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $5.9 | $12.11 | $29.21 | $11.12 |
Short term investments | ||||
Net receivables | $1.61 | $1.61 | $3.86 | |
Inventory | ||||
Total current assets | $6.52 | $14.52 | $30.16 | $15.8 |
Long term investments | ||||
Property, plant & equipment | $0.01 | $0.02 | ||
Goodwill & intangible assets | $8.87 | $8.87 | ||
Total noncurrent assets | $0.07 | $0.13 | $10.67 | $9.14 |
Total investments | ||||
Total assets | $6.59 | $14.65 | $40.83 | $24.93 |
Current liabilities | ||||
Accounts payable | $0.6 | $2.86 | $1.54 | $1.85 |
Deferred revenue | ||||
Short long term debt | $0.29 | $0.48 | ||
Total current liabilities | $1.3 | $4.27 | $2.11 | $2.77 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | $0.29 | $0.48 | ||
Total liabilities | $1.3 | $4.27 | $2.11 | $2.77 |
Shareholders' equity | ||||
Retained earnings | -$76.35 | -$63.81 | -$32.2 | -$19.43 |
Other shareholder equity | ||||
Total shareholder equity | $5.29 | $10.38 | $38.72 | $22.16 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $0.06 | $1.04 | $2.35 | $3.73 |
Selling, general & administrative | $0.91 | $1.5 | $1.62 | $1.7 |
Total operating expenses | $0.97 | $2.53 | $3.97 | $5.42 |
Operating income | -$0.97 | -$2.53 | -$3.97 | -$5.42 |
Income from continuing operations | ||||
EBIT | -$0.88 | -$2.44 | -$3.88 | -$5.34 |
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$0.88 | -$2.44 | -$3.88 | -$5.34 |
Income (for common shares) | -$0.88 | -$2.44 | -$3.88 | -$5.34 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1.84 | $5.23 | ||
Cost of revenue | ||||
Gross Profit | $1.84 | $5.23 | ||
Operating activities | ||||
Research & development | $7.17 | $15.84 | $8.55 | $6.91 |
Selling, general & administrative | $5.72 | $7.14 | $6.1 | $6.11 |
Total operating expenses | $12.89 | $31.84 | $14.65 | $13.02 |
Operating income | -$12.89 | -$31.84 | -$12.81 | -$7.79 |
Income from continuing operations | ||||
EBIT | -$12.54 | -$31.61 | -$12.77 | -$7.35 |
Income tax expense | ||||
Interest expense | $0 | |||
Net income | ||||
Net income | -$12.54 | -$31.61 | -$12.77 | -$7.35 |
Income (for common shares) | -$12.54 | -$31.61 | -$12.77 | -$7.75 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$0.88 | -$2.44 | -$3.88 | -$5.34 |
Operating activities | ||||
Depreciation | $0 | $0.01 | $0 | $0 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.09 | $0.11 | $0.12 | $0.2 |
Total cash flows from operations | -$1.51 | -$3.75 | -$4.42 | -$3.17 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$0 | -$0.1 | $6.68 | $0.34 |
Net borrowings | -$0.17 | -$0.11 | ||
Total cash flows from financing | -$0.17 | -$0.21 | $6.68 | $0.34 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$1.68 | -$3.96 | $2.27 | -$2.83 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$12.54 | -$31.61 | -$12.77 | -$7.35 |
Operating activities | ||||
Depreciation | $0.01 | $0.01 | $0.02 | $0.02 |
Business acquisitions & disposals | -$1.5 | |||
Stock-based compensation | $0.52 | $0.8 | $0.56 | $0.32 |
Total cash flows from operations | -$12.85 | -$17.6 | -$10.2 | -$10.31 |
Investing activities | ||||
Capital expenditures | -$0 | |||
Investments | ||||
Total cash flows from investing | -$1.5 | -$0 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $6.92 | $1.99 | $27.29 | $14.8 |
Net borrowings | -$0.28 | -$0.48 | -$0.97 | |
Total cash flows from financing | $6.64 | $1.99 | $28.3 | $17.69 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$6.21 | -$17.11 | $18.1 | $7.38 |
Market cap | $2.00M |
---|---|
Enterprise value | -$3.61M |
Shares outstanding | 3.94M |
Revenue | $0.00 |
---|---|
EBITDA | -$12.53M |
EBIT | -$12.54M |
Net Income | -$12.54M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.16 |
---|---|
EV/Sales | N/A |
EV/EBITDA | 0.29 |
EV/EBIT | 0.29 |
P/S ratio | N/A |
P/B ratio | 0.38 |
Book/Share | 1.34 |
Cash/Share | 1.50 |
EPS | -$3.18 |
---|---|
ROA | -135.23% |
ROE | -197.96% |
Debt/Equity | 0.25 |
---|---|
Net debt/EBITDA | 0.37 |
Current ratio | 5.02 |
Quick ratio | 5.02 |