(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $3.02 | $2.38 | $3.32 | $4.79 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $3.64 | $3.22 | $4.17 | $5.25 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $3.64 | $3.22 | $4.17 | $5.25 |
Current liabilities | ||||
Accounts payable | $0.22 | $0.2 | $0.11 | $0.21 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $0.5 | $0.57 | $0.36 | $0.49 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $0.5 | $0.57 | $0.36 | $0.49 |
Shareholders' equity | ||||
Retained earnings | -$63.81 | -$62.76 | -$61.47 | -$60.37 |
Other shareholder equity | ||||
Total shareholder equity | $3.14 | $2.65 | $3.81 | $4.76 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $3.32 | $7.03 | $14.01 | $29.8 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $4.17 | $8.37 | $15.78 | $31.47 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $4.17 | $8.37 | $15.78 | $31.47 |
Current liabilities | ||||
Accounts payable | $0.11 | $0.57 | $0.35 | $0.37 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $0.36 | $1.04 | $1.28 | $1.53 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $0.36 | $1.04 | $1.28 | $1.53 |
Shareholders' equity | ||||
Retained earnings | -$61.47 | -$56.17 | -$43.93 | -$27.97 |
Other shareholder equity | ||||
Total shareholder equity | $3.81 | $7.33 | $14.5 | $29.94 |
(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 | $0.34 | $0.34 | $0.3 | |
Selling, general & administrative | $0.73 | $0.97 | $0.84 | |
Total operating expenses | $1.07 | $1.31 | $1.14 | |
Operating income | -$1.07 | -$1.31 | -$1.14 | |
Income from continuing operations | ||||
EBIT | -$1.05 | -$1.29 | -$1.1 | |
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | -$1.05 | -$1.29 | -$1.1 | |
Income (for common shares) | -$1.05 | -$1.29 | -$1.1 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | $1.73 | $8.07 | $10.8 | $0.19 |
Selling, general & administrative | $3.72 | $4.25 | $4.85 | $9.81 |
Total operating expenses | $5.45 | $12.32 | $15.64 | $10.01 |
Operating income | -$5.45 | -$12.32 | -$15.64 | -$10.01 |
Income from continuing operations | ||||
EBIT | -$5.3 | -$12.25 | -$15.97 | -$9.96 |
Income tax expense | ||||
Interest expense | -$0.01 | $0.38 | ||
Net income | ||||
Net income | -$5.3 | -$12.25 | -$15.96 | -$10.35 |
Income (for common shares) | -$5.3 | -$12.25 | -$15.96 | -$10.35 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | -$1.05 | -$1.29 | -$1.1 | -$1.24 |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | $0.15 | $0.14 | $0.15 | $0.15 |
Total cash flows from operations | -$0.81 | -$0.94 | -$1.47 | -$0.96 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $1.16 | |||
Net borrowings | ||||
Total cash flows from financing | $1.16 | |||
Effect of exchange rate | ||||
Change in cash and equivalents | $0.64 | -$0.94 | -$1.47 | $0.2 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$5.3 | -$12.25 | -$15.96 | -$10.35 |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | $0.62 | $0.58 | $0.32 | $7.43 |
Total cash flows from operations | -$4.87 | -$11.47 | -$15.69 | -$3.9 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $1.16 | $4.49 | -$0.1 | $31.53 |
Net borrowings | $1.93 | |||
Total cash flows from financing | $1.16 | $4.49 | -$0.1 | $33.38 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$3.71 | -$6.98 | -$15.79 | $29.49 |
Market cap | $76.06M |
---|---|
Enterprise value | $73.04M |
Shares outstanding | 27.76M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | N/A |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | 24.25 |
Book/Share | 0.11 |
Cash/Share | 0.11 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.09 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 7.27 |
Quick ratio | 7.27 |