(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $98.8 | $168.03 | $199.22 | |
Short term investments | ||||
Net receivables | $9.17 | $10.72 | $11.37 | $12.38 |
Inventory | ||||
Total current assets | $122.63 | $96.64 | $166.58 | $200.75 |
Long term investments | ||||
Property, plant & equipment | $42.74 | $42.82 | $16.36 | $16.94 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $2352.74 | $2492.54 | $2583.82 | |
Total assets | $2301.38 | $2546.75 | $2720.24 | $2846.93 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $732.18 | $818.78 | $189.03 | $912.21 |
Long term debt | $901.29 | $1023.27 | $1756.97 | $1075.7 |
Total noncurrent liabilities | ||||
Total debt | $1814.82 | $1917.11 | $1951.14 | |
Total liabilities | $1633.6 | $1842.05 | $1946 | $1987.91 |
Shareholders' equity | ||||
Retained earnings | -$532.23 | -$494.91 | -$425.5 | -$339.74 |
Other shareholder equity | ||||
Total shareholder equity | $704.58 | $774.12 | $858.9 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $199.22 | $140.16 | $204.29 | $329.19 |
Short term investments | ||||
Net receivables | $12.38 | $13.41 | $10.72 | $12.39 |
Inventory | ||||
Total current assets | $200.75 | $146.55 | $202.65 | $273.8 |
Long term investments | ||||
Property, plant & equipment | $16.94 | |||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $2583.82 | $3267.82 | $3741.31 | $3847.8 |
Total assets | $2846.93 | $3454.1 | $3988.52 | $4219.65 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $912.21 | $1054.85 | $713.13 | $1756.9 |
Long term debt | $1075.7 | $1414.58 | $2261.21 | $1527.92 |
Total noncurrent liabilities | ||||
Total debt | $1951.14 | $2430.15 | $2938.49 | $3236.79 |
Total liabilities | $1987.91 | $2469.56 | $2974.34 | $3284.8 |
Shareholders' equity | ||||
Retained earnings | -$339.74 | -$219.38 | -$112.77 | -$125 |
Other shareholder equity | -$228.17 | |||
Total shareholder equity | $858.9 | $983.54 | $1013.06 | $933.85 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $48.09 | -$52.3 | -$61.89 | |
Cost of revenue | $3.35 | $3.42 | ||
Gross Profit | $11.45 | -$55.65 | -$65.31 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $7.42 | $8.82 | ||
Total operating expenses | $42.48 | $7.42 | $8.82 | |
Operating income | -$63.07 | -$74.12 | ||
Income from continuing operations | ||||
EBIT | -$63.07 | -$74.12 | ||
Income tax expense | -$0 | -$0 | -$0 | |
Interest expense | ||||
Net income | ||||
Net income | -$34.62 | -$63.07 | -$74.12 | |
Income (for common shares) | -$66.67 | -$77.72 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | -$19.81 | -$4.11 | $103.82 | $55.27 |
Cost of revenue | $11.29 | $5.72 | $5.17 | $19.84 |
Gross Profit | -$31.1 | -$9.83 | $98.64 | $35.43 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $32 | $30.98 | $30.1 | $29.02 |
Total operating expenses | $32 | $30.98 | $30.1 | $75.28 |
Operating income | -$63.1 | -$40.81 | $68.55 | -$39.85 |
Income from continuing operations | ||||
EBIT | -$63.1 | -$40.81 | $68.55 | -$39.85 |
Income tax expense | $0.1 | $0.02 | $0.19 | $0.59 |
Interest expense | ||||
Net income | ||||
Net income | -$63.2 | -$40.83 | $68.35 | -$40.44 |
Income (for common shares) | -$77.65 | -$55.33 | $67.56 | -$40.54 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$63.07 | -$74.12 | -$13.47 | |
Operating activities | ||||
Depreciation | $1.21 | $1.35 | $3.49 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $1.46 | $2.17 | $1.07 | |
Total cash flows from operations | $0.99 | $1.65 | $9.68 | |
Investing activities | ||||
Capital expenditures | ||||
Investments | $44.86 | $17.97 | $173.47 | |
Total cash flows from investing | $299.19 | $45.74 | $17.09 | $173.47 |
Financing activities | ||||
Dividends paid | -$32.11 | -$8.04 | -$10.54 | -$10.74 |
Sale and purchase of stock | -$1.6 | -$5.18 | ||
Net borrowings | -$102.71 | -$34.61 | -$247.97 | |
Total cash flows from financing | -$382.43 | -$115.95 | -$49.93 | -$267.48 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$74.51 | -$69.23 | -$31.19 | -$84.33 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$63.2 | -$40.83 | $68.35 | -$40.44 |
Operating activities | ||||
Depreciation | $3.49 | |||
Business acquisitions & disposals | ||||
Stock-based compensation | $6.98 | $7.03 | $7.59 | $5.28 |
Total cash flows from operations | $52.1 | $58.9 | $60.3 | $20.25 |
Investing activities | ||||
Capital expenditures | ||||
Investments | $561.43 | $409.32 | $143.88 | $341.62 |
Total cash flows from investing | $561.43 | $408.63 | $139.77 | $341.62 |
Financing activities | ||||
Dividends paid | -$42.9 | -$54.28 | -$66.66 | -$34.08 |
Sale and purchase of stock | -$10.3 | -$15.71 | -$49.94 | $4.54 |
Net borrowings | -$484.86 | -$535.86 | -$317.72 | -$162.81 |
Total cash flows from financing | -$554.47 | -$531.66 | -$324.97 | -$192.44 |
Effect of exchange rate | ||||
Change in cash and equivalents | $59.05 | -$64.13 | -$124.9 | $169.43 |
Market cap | $91.42M |
---|---|
Enterprise value | N/A |
Shares outstanding | 49.96M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -583.02% |
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 | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 2.31 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.17 |
Quick ratio | N/A |