(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $26.59 | $27.69 | $22.75 | $33.98 |
Short term investments | $135.73 | $140.56 | $82.43 | $80.79 |
Net receivables | $1 | $1 | $1 | $1.04 |
Inventory | ||||
Total current assets | $165.95 | $170.1 | $107.9 | $117.63 |
Long term investments | ||||
Property, plant & equipment | $0.27 | $0.28 | $0.26 | $0.05 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $11.62 | $11.98 | $11.93 | $11.73 |
Total investments | $135.73 | $140.56 | $82.43 | $80.79 |
Total assets | $177.56 | $182.07 | $119.83 | $129.36 |
Current liabilities | ||||
Accounts payable | $3.5 | $3.22 | $2.5 | $1.57 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $10.6 | $8.96 | $5.88 | $4.92 |
Long term debt | $26.35 | $26.28 | $26.21 | $26.14 |
Total noncurrent liabilities | $26.59 | $26.57 | $26.23 | $26.18 |
Total debt | $26.35 | $26.28 | $26.21 | $26.14 |
Total liabilities | $37.19 | $35.53 | $32.12 | $31.1 |
Shareholders' equity | ||||
Retained earnings | -$393.37 | -$377.27 | -$360.67 | -$349.23 |
Other shareholder equity | -$0.27 | -$0.94 | -$0.62 | -$0.46 |
Total shareholder equity | $140.37 | $146.54 | $87.72 | $98.25 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $26.59 | $52.1 | $34.01 | $22.88 |
Short term investments | $135.73 | $73.78 | $127.16 | $59.31 |
Net receivables | $1 | $0.95 | $1.14 | $1.7 |
Inventory | ||||
Total current assets | $165.95 | $128.95 | $165 | $85.1 |
Long term investments | ||||
Property, plant & equipment | $0.27 | $0.15 | $0.37 | $0.4 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $11.62 | $10.82 | $11.6 | $12.62 |
Total investments | $135.73 | $73.78 | $127.16 | $59.31 |
Total assets | $177.56 | $139.78 | $176.6 | $97.7 |
Current liabilities | ||||
Accounts payable | $3.5 | $1.33 | $1.44 | $2.6 |
Deferred revenue | ||||
Short long term debt | $8.33 | |||
Total current liabilities | $10.6 | $5.87 | $14.66 | $8.2 |
Long term debt | $26.35 | $26.08 | $17.32 | $25.1 |
Total noncurrent liabilities | $26.59 | $26.13 | $17.44 | $25.19 |
Total debt | $26.35 | $26.08 | $25.66 | $25.1 |
Total liabilities | $37.19 | $32 | $32.1 | $33.4 |
Shareholders' equity | ||||
Retained earnings | -$393.37 | -$338.67 | -$300.52 | -$257.5 |
Other shareholder equity | -$0.27 | -$0.59 | $0.05 | $0.9 |
Total shareholder equity | $140.37 | $107.78 | $144.5 | $64.38 |
(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 | $12.75 | $13.87 | $8.91 | $8.74 |
Selling, general & administrative | $4.85 | $4.15 | $3.3 | $3.37 |
Total operating expenses | $17.63 | $18.04 | $12.22 | $12.11 |
Operating income | -$17.63 | -$18.04 | -$12.22 | -$12.11 |
Income from continuing operations | ||||
EBIT | -$14.58 | -$15.15 | -$10.73 | -$9.79 |
Income tax expense | ||||
Interest expense | $1.52 | $1.44 | $0.71 | $0.77 |
Net income | ||||
Net income | -$16.1 | -$16.6 | -$11.44 | -$10.56 |
Income (for common shares) | -$16.1 | -$16.6 | -$11.44 | -$10.56 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.26 | |||
Cost of revenue | ||||
Gross Profit | $0.26 | |||
Operating activities | ||||
Research & development | $44.26 | $27.88 | $28.99 | $35.04 |
Selling, general & administrative | $15.67 | $10.93 | $12.35 | $14.26 |
Total operating expenses | $60.01 | $38.84 | $41.48 | $49.56 |
Operating income | -$60.01 | -$38.84 | -$41.48 | -$49.3 |
Income from continuing operations | ||||
EBIT | -$50.26 | -$38.06 | -$40.73 | -$48.13 |
Income tax expense | ||||
Interest expense | $4.44 | $0.09 | $2.28 | $1.48 |
Net income | ||||
Net income | -$54.7 | -$38.15 | -$43.01 | -$49.62 |
Income (for common shares) | -$54.7 | -$38.15 | -$43.01 | -$49.62 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$16.1 | -$16.6 | -$11.44 | -$10.56 |
Operating activities | ||||
Depreciation | $0.07 | $0.06 | $0.02 | $0.02 |
Business acquisitions & disposals | ||||
Stock-based compensation | $1.36 | $0.99 | $0.96 | $0.86 |
Total cash flows from operations | -$15.6 | -$13.16 | -$10.27 | -$12.03 |
Investing activities | ||||
Capital expenditures | -$0.02 | -$0.04 | -$0.23 | -$0 |
Investments | $6.59 | -$56.54 | -$0.78 | -$6.09 |
Total cash flows from investing | $6.57 | -$56.59 | -$1.01 | -$6.09 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $8.92 | $74.94 | $0.1 | $0.03 |
Net borrowings | ||||
Total cash flows from financing | $7.89 | $74.75 | $0.1 | $0.03 |
Effect of exchange rate | $0.03 | -$0.06 | -$0.07 | -$0.02 |
Change in cash and equivalents | -$1.1 | $4.95 | -$11.24 | -$18.12 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$54.7 | -$38.15 | -$43.01 | -$49.62 |
Operating activities | ||||
Depreciation | $0.17 | $0.17 | $0.37 | $0.69 |
Business acquisitions & disposals | ||||
Stock-based compensation | $4.18 | $2.04 | $3.26 | $5.11 |
Total cash flows from operations | -$51.06 | -$34.55 | -$40.08 | -$39.84 |
Investing activities | ||||
Capital expenditures | -$0.3 | -$0.01 | -$0.06 | -$0.05 |
Investments | -$56.82 | $52.65 | -$69.4 | $12.35 |
Total cash flows from investing | -$57.12 | $52.65 | -$69.46 | $9.05 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $83.99 | $0 | $124.79 | $4.2 |
Net borrowings | $0.09 | -$0.51 | ||
Total cash flows from financing | $82.78 | $0.09 | $120.81 | $3.69 |
Effect of exchange rate | -$0.12 | -$0.09 | -$0.14 | $0.17 |
Change in cash and equivalents | -$25.52 | $18.09 | $11.13 | -$26.92 |
Market cap | $647.89M |
---|---|
Enterprise value | $647.66M |
Shares outstanding | 138.14M |
Revenue | $0.00 |
---|---|
EBITDA | -$50.09M |
EBIT | -$50.26M |
Net Income | -$54.70M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -11.84 |
---|---|
EV/Sales | N/A |
EV/EBITDA | -12.93 |
EV/EBIT | -12.89 |
P/S ratio | N/A |
P/B ratio | 4.61 |
Book/Share | 1.02 |
Cash/Share | 0.19 |
EPS | -$0.40 |
---|---|
ROA | -35.94% |
ROE | -46.27% |
Debt/Equity | 0.26 |
---|---|
Net debt/EBITDA | -0.21 |
Current ratio | 15.66 |
Quick ratio | 15.66 |