(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $3.27 | $4.37 | $5.9 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $3.82 | $3.51 | $4.83 | $6.52 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.04 | $0.05 | $0.07 | |
Total investments | ||||
Total assets | $3.86 | $3.55 | $4.88 | $6.59 |
Current liabilities | ||||
Accounts payable | $0.17 | $0.64 | $0.71 | $0.6 |
Deferred revenue | ||||
Short long term debt | $0.12 | $0.29 | ||
Total current liabilities | $0.93 | $1.18 | $1.23 | $1.3 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | $0.12 | $0.29 | ||
Total liabilities | $0.93 | $1.18 | $1.23 | $1.3 |
Shareholders' equity | ||||
Retained earnings | -$80.46 | -$79.49 | -$78.06 | -$76.35 |
Other shareholder equity | ||||
Total shareholder equity | $2.38 | $3.65 | $5.29 |
(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 $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $0.21 | $0.24 | $0.06 | |
Selling, general & administrative | $1.25 | $1.53 | $0.91 | |
Total operating expenses | $1.01 | $1.47 | $1.77 | $0.97 |
Operating income | -$1.47 | -$1.77 | -$0.97 | |
Income from continuing operations | ||||
EBIT | -$1.42 | -$1.72 | -$0.88 | |
Income tax expense | ||||
Interest expense | $0.03 | |||
Net income | ||||
Net income | -$0.97 | -$1.42 | -$1.72 | -$0.88 |
Income (for common shares) | -$1.42 | -$1.72 | -$0.88 |
(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 $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$1.42 | -$1.72 | -$0.88 | |
Operating activities | ||||
Depreciation | $0 | $0 | $0 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.09 | $0.08 | $0.09 | |
Total cash flows from operations | -$1.07 | -$1.35 | -$1.51 | |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.09 | $0 | -$0 | |
Net borrowings | -$0.12 | -$0.17 | -$0.17 | |
Total cash flows from financing | $1.17 | -$0.03 | -$0.17 | -$0.17 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$2.62 | -$1.1 | -$1.53 | -$1.68 |
(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 | $1.02M |
---|---|
Enterprise value | N/A |
Shares outstanding | 1.44M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$4.99M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.21 |
---|---|
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 | -$3.47 |
---|---|
ROA | -105.78% |
ROE | N/A |
Debt/Equity | 0.25 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 4.09 |
Quick ratio | N/A |