(in millions $) | 1 Dec 2024 | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $57.16 | |||
Short term investments | ||||
Net receivables | $3.84 | $3.99 | $3.94 | $5.12 |
Inventory | $6.39 | $6.83 | $7.32 | $7.8 |
Total current assets | $59.66 | $70.03 | $75.74 | $80.92 |
Long term investments | ||||
Property, plant & equipment | $15.15 | $15.2 | $15.6 | $16.02 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $17.73 | |||
Total investments | ||||
Total assets | $75.29 | $85.76 | $93.47 | $99.08 |
Current liabilities | ||||
Accounts payable | $1.27 | $1.38 | $1.52 | $1.32 |
Deferred revenue | ||||
Short long term debt | $4.48 | |||
Total current liabilities | $23.4 | $24.79 | $21.66 | $25.28 |
Long term debt | $0.15 | $0.19 | $0.18 | $0.23 |
Total noncurrent liabilities | $2.77 | |||
Total debt | $7.26 | |||
Total liabilities | $27.63 | $29.65 | $24.44 | $28.3 |
Shareholders' equity | ||||
Retained earnings | -$297.8 | -$294.43 | -$281.05 | -$278.03 |
Other shareholder equity | $1.96 | $1.89 | $2.5 | $2.05 |
Total shareholder equity | $69.03 |
(in millions $) | 31 Aug 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $82.37 | $21.6 | $13.52 | |
Short term investments | $29.98 | |||
Net receivables | $3.99 | $4.81 | $11.52 | $10.2 |
Inventory | $6.83 | $7.94 | $15.41 | $12.65 |
Total current assets | $70.03 | $98.46 | $54.35 | $70.58 |
Long term investments | ||||
Property, plant & equipment | $15.2 | $16.71 | $32.43 | $33.6 |
Goodwill & intangible assets | $7.45 | $7.7 | ||
Total noncurrent assets | $23.42 | $41.5 | $43.11 | |
Total investments | $29.98 | |||
Total assets | $85.76 | $121.88 | $95.86 | $113.69 |
Current liabilities | ||||
Accounts payable | $1.38 | $3.58 | $8.51 | $8.12 |
Deferred revenue | ||||
Short long term debt | $3.49 | $3.74 | $3.65 | |
Total current liabilities | $24.79 | $39.99 | $24.55 | $26.08 |
Long term debt | $0.19 | $3.43 | $16.84 | $19.03 |
Total noncurrent liabilities | $3.43 | $16.84 | $19.03 | |
Total debt | $6.92 | $20.59 | $22.68 | |
Total liabilities | $29.65 | $43.42 | $41.4 | $45.1 |
Shareholders' equity | ||||
Retained earnings | -$294.43 | -$268.35 | -$288.64 | -$270.38 |
Other shareholder equity | $1.89 | $1.88 | $3.15 | $1.35 |
Total shareholder equity | $78.46 | $54.46 | $68.59 |
(in millions $) | 1 Dec 2024 | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $6.21 | $7.53 | $8.02 | $8.55 |
Cost of revenue | ||||
Gross Profit | $2.28 | $3.22 | $3.73 | $4.22 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $5.44 | $5.78 | $5.08 | $5.65 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | $0.43 | $1.4 | $0.2 | $1.59 |
Net income | ||||
Net income | -$3.38 | -$13.38 | -$3.02 | -$3.06 |
Income (for common shares) |
(in millions $) | 31 Aug 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $31.91 | $31.06 | $107.07 | $117.73 |
Cost of revenue | $19.5 | $65.1 | $64.15 | |
Gross Profit | $14.63 | $11.57 | $41.97 | $53.58 |
Operating activities | ||||
Research & development | $3.9 | $3.77 | $3.25 | |
Selling, general & administrative | $32.4 | $53.71 | $49.63 | |
Total operating expenses | $24.36 | $36.3 | $56.97 | $52.88 |
Operating income | -$24.74 | -$15.01 | $0.69 | |
Income from continuing operations | ||||
EBIT | $21.41 | -$18.42 | $7.87 | |
Income tax expense | ||||
Interest expense | $3.15 | $1.12 | -$0.16 | -$0.01 |
Net income | ||||
Net income | -$26.08 | $20.29 | -$18.26 | $7.88 |
Income (for common shares) | $20.29 | -$18.26 | $7.88 |
(in millions $) | 1 Dec 2024 | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | $4.55 | -$0.55 | -$0.42 | -$0.28 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$0.2 | -$4.19 | -$0.58 | -$0.54 |
Effect of exchange rate | $0 | -$0.01 | -$0.04 | -$0 |
Change in cash and equivalents | -$4.64 | -$31 | -$26.22 | -$23.13 |
(in millions $) | 31 Aug 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $20.29 | -$18.26 | $7.88 | |
Operating activities | ||||
Depreciation | $2.68 | $2.83 | $2.65 | |
Business acquisitions & disposals | $101.74 | |||
Stock-based compensation | $3.15 | $2.34 | $1.64 | |
Total cash flows from operations | -$36.98 | -$16.59 | $0.39 | |
Investing activities | ||||
Capital expenditures | -$2.76 | -$3.47 | -$4.44 | |
Investments | $28.7 | -$30.06 | ||
Total cash flows from investing | -$0.55 | $98.98 | $25.22 | -$34.5 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.4 | $0.03 | $0.1 | |
Net borrowings | -$1.52 | -$0.27 | -$0.34 | |
Total cash flows from financing | -$4.19 | -$1.13 | -$0.24 | -$0.24 |
Effect of exchange rate | -$0.01 | -$0.11 | -$0.06 | $0.01 |
Change in cash and equivalents | -$31 | $60.77 | $8.33 | -$34.34 |
Market cap | $15.15M |
---|---|
Enterprise value | N/A |
Shares outstanding | 52.24M |
Revenue | $30.31M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$22.84M |
Revenue Q/Q | -20.41% |
Revenue Y/Y | -57.49% |
P/E ratio | -0.66 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.50 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$0.44 |
---|---|
ROA | -25.83% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.55 |
Quick ratio | 2.28 |