(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $3.02 | $2.27 | $7.02 | $11.39 |
Short term investments | ||||
Net receivables | $0.19 | $0.79 | $0.75 | $0.45 |
Inventory | ||||
Total current assets | $4.62 | $4.74 | $9.63 | $13.05 |
Long term investments | ||||
Property, plant & equipment | $0.21 | $0.23 | $0.25 | $0.27 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.71 | $0.69 | $0.4 | $0.27 |
Total investments | ||||
Total assets | $5.34 | $5.43 | $10.03 | $13.31 |
Current liabilities | ||||
Accounts payable | $1.66 | $2.2 | $3.02 | $4.5 |
Deferred revenue | $0.02 | $0.06 | $0.09 | |
Short long term debt | $0.08 | $0.07 | $0.07 | $0.07 |
Total current liabilities | $2.65 | $5.52 | $6.47 | $7.77 |
Long term debt | $0.11 | $0.13 | $0.15 | $0.17 |
Total noncurrent liabilities | $0.11 | $0.13 | $0.15 | $0.17 |
Total debt | $0.19 | $0.2 | $0.22 | $0.24 |
Total liabilities | $2.77 | $5.66 | $6.62 | $7.94 |
Shareholders' equity | ||||
Retained earnings | -$111.41 | -$110.24 | -$106.57 | -$102.62 |
Other shareholder equity | ||||
Total shareholder equity | $2.57 | -$0.23 | $3.42 | $5.37 |
(in millions $) | 31 Dec 2023 | 30 Oct 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $2.27 | $3.05 | $27.62 | $7.35 |
Short term investments | ||||
Net receivables | $0.79 | |||
Inventory | ||||
Total current assets | $4.74 | $5.41 | $28.81 | $7.64 |
Long term investments | ||||
Property, plant & equipment | $0.23 | $0.3 | $0.18 | $0.27 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.69 | $0.42 | $0.18 | $0.36 |
Total investments | ||||
Total assets | $5.43 | $5.83 | $28.99 | $7.99 |
Current liabilities | ||||
Accounts payable | $2.2 | $4.75 | $3.78 | $2.06 |
Deferred revenue | $0.02 | $0.17 | $0.52 | $0.5 |
Short long term debt | $0.07 | $0.05 | $0.1 | $0.1 |
Total current liabilities | $5.52 | $8.16 | $6.7 | $4.72 |
Long term debt | $0.13 | $0.2 | $0.03 | $0.25 |
Total noncurrent liabilities | $0.13 | $0.2 | $0.03 | $0.25 |
Total debt | $0.2 | $0.26 | $0.13 | $0.35 |
Total liabilities | $5.66 | $8.37 | $6.73 | $4.97 |
Shareholders' equity | ||||
Retained earnings | -$110.24 | -$91.41 | -$61.69 | -$36.71 |
Other shareholder equity | ||||
Total shareholder equity | -$0.23 | -$2.54 | $22.26 | $3.02 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.02 | $0.04 | $0.04 | $0.04 |
Cost of revenue | ||||
Gross Profit | $0.02 | $0.04 | $0.04 | $0.04 |
Operating activities | ||||
Research & development | $0.64 | $1.84 | $2.41 | $3.82 |
Selling, general & administrative | $0.65 | $1.79 | $1.54 | $1.88 |
Total operating expenses | $1.3 | $3.64 | $3.95 | $5.7 |
Operating income | -$1.28 | -$3.6 | -$3.92 | -$5.66 |
Income from continuing operations | ||||
EBIT | -$1.17 | -$3.68 | -$3.95 | -$5.67 |
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$1.17 | -$3.68 | -$3.95 | -$5.67 |
Income (for common shares) | -$1.17 | -$3.68 | -$3.95 | -$5.67 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.15 | $0.35 | $0.48 | |
Cost of revenue | ||||
Gross Profit | $0.15 | $0.35 | $0.48 | |
Operating activities | ||||
Research & development | $11.81 | $21.44 | $16.63 | $9.88 |
Selling, general & administrative | $7.13 | $8.58 | $8.94 | $7.53 |
Total operating expenses | $18.94 | $30.02 | $25.57 | $24.24 |
Operating income | -$18.79 | -$29.67 | -$25.09 | -$24.24 |
Income from continuing operations | ||||
EBIT | -$18.83 | -$29.72 | -$24.98 | -$24.29 |
Income tax expense | ||||
Interest expense | -$0.02 | |||
Net income | ||||
Net income | -$18.83 | -$29.72 | -$24.98 | -$24.27 |
Income (for common shares) | -$18.83 | -$29.72 | -$24.98 | -$65.6 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$1.17 | -$3.68 | -$3.95 | -$5.67 |
Operating activities | ||||
Depreciation | $0.02 | $0.02 | $0.02 | $0.02 |
Business acquisitions & disposals | -$0.44 | |||
Stock-based compensation | $0.05 | $0.05 | $0.05 | $0.06 |
Total cash flows from operations | -$3.09 | -$4.56 | -$6.17 | -$4.7 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$0.17 | -$0.01 | -$0.26 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $3.84 | -$0.02 | $1.82 | $14.65 |
Net borrowings | -$0 | |||
Total cash flows from financing | $3.84 | -$0.02 | $1.81 | $14.65 |
Effect of exchange rate | ||||
Change in cash and equivalents | $0.75 | -$4.75 | -$4.37 | $9.69 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$18.83 | -$29.72 | -$24.98 | -$24.27 |
Operating activities | ||||
Depreciation | $0.08 | $0.09 | $0.1 | $0.06 |
Business acquisitions & disposals | -$0.44 | -$0.9 | ||
Stock-based compensation | $0.25 | $0.88 | $1.38 | $0.37 |
Total cash flows from operations | -$21.34 | -$27.69 | -$22.55 | -$15.61 |
Investing activities | ||||
Capital expenditures | -$0 | -$0.08 | ||
Investments | ||||
Total cash flows from investing | -$0.44 | -$0.9 | -$0 | -$0.08 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $21.01 | $1.84 | $42.85 | $19.07 |
Net borrowings | -$0 | -$0.02 | $0.13 | |
Total cash flows from financing | $21.01 | $4.01 | $42.83 | $23.01 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$0.78 | -$24.57 | $20.27 | $7.31 |
Market cap | $5.40M |
---|---|
Enterprise value | $2.57M |
Shares outstanding | 3.07M |
Revenue | $129.18K |
---|---|
EBITDA | -$14.38M |
EBIT | -$14.46M |
Net Income | -$14.46M |
Revenue Q/Q | -50.00% |
Revenue Y/Y | -49.81% |
P/E ratio | -0.37 |
---|---|
EV/Sales | 19.88 |
EV/EBITDA | -0.18 |
EV/EBIT | -0.18 |
P/S ratio | 41.82 |
P/B ratio | 2.10 |
Book/Share | 0.84 |
Cash/Share | 0.98 |
EPS | -$4.71 |
---|---|
ROA | -169.54% |
ROE | -519.48% |
Debt/Equity | -25.03 |
---|---|
Net debt/EBITDA | 0.02 |
Current ratio | 1.74 |
Quick ratio | 1.74 |