| (in millions $) | 31 Mar 2022 | 31 Dec 2021 | 25 Sep 2021 | 2 Jul 2021 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $31.34 | $25.4 | ||
| Short term investments | ||||
| Net receivables | $23.42 | $24.87 | $10.18 | $6.38 |
| Inventory | ||||
| Total current assets | $54.76 | $50.27 | $30.07 | $26.37 |
| Long term investments | ||||
| Property, plant & equipment | $47.2 | $57.56 | ||
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | ||||
| Total assets | $104.95 | $110.83 | $207.03 | $217.99 |
| Current liabilities | ||||
| Accounts payable | $2.85 | $2.08 | $2.97 | $3.63 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $8.64 | $11.58 | $15.35 | $20.45 |
| Long term debt | $17.02 | $51.55 | ||
| Total noncurrent liabilities | ||||
| Total debt | $4.96 | $5.31 | ||
| Total liabilities | $15.11 | $21.3 | $52.23 | $90.4 |
| Shareholders' equity | ||||
| Retained earnings | ||||
| Other shareholder equity | $89.84 | $89.52 | $154.79 | $127.59 |
| Total shareholder equity | $74.73 | $68.22 | ||
| (in millions $) | 25 Sep 2021 | 31 Dec 2020 | 31 Dec 2019 | 31 Dec 2018 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $21.82 | $12.76 | $3.72 | |
| Short term investments | ||||
| Net receivables | $10.18 | $6.09 | $8.85 | $8.79 |
| Inventory | $1.65 | $3.43 | $4.02 | |
| Total current assets | $30.07 | $31.15 | $27.39 | $19.75 |
| Long term investments | ||||
| Property, plant & equipment | $128.6 | $138.23 | $157.76 | |
| Goodwill & intangible assets | $15.54 | $17.3 | $18.73 | |
| Total noncurrent assets | $146.26 | $158.6 | $180.24 | |
| Total investments | ||||
| Total assets | $207.03 | $177.4 | $186 | $199.99 |
| Current liabilities | ||||
| Accounts payable | $2.97 | $6.77 | $8.46 | $10.46 |
| Deferred revenue | ||||
| Short long term debt | $3.9 | $39.34 | ||
| Total current liabilities | $15.35 | $30.26 | $32.95 | $81.56 |
| Long term debt | $17.02 | $71.92 | $45.44 | $0.1 |
| Total noncurrent liabilities | $73.55 | $52.02 | $5.8 | |
| Total debt | $75.82 | $45.44 | $39.34 | |
| Total liabilities | $52.23 | $103.8 | $84.97 | $87.36 |
| Shareholders' equity | ||||
| Retained earnings | $32.76 | $61.18 | $73.93 | |
| Other shareholder equity | $154.79 | $0.23 | $0.23 | $0.23 |
| Total shareholder equity | $73.6 | $101.03 | $112.63 | |
| (in millions $) | 9 Apr 2022 | 15 Jan 2022 | 25 Sep 2021 | 2 Jul 2021 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | ||||
| Cost of revenue | ||||
| Gross Profit | ||||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | ||||
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | ||||
| Interest expense | ||||
| Net income | ||||
| Net income | ||||
| Income (for common shares) | ||||
| (in millions $) | 25 Sep 2021 | 31 Dec 2020 | 31 Dec 2019 | 31 Dec 2018 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $214.02 | $323.47 | $365.2 | |
| Cost of revenue | $148.1 | $218.18 | $244.41 | |
| Gross Profit | $65.92 | $105.3 | $120.79 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $39.7 | $52.31 | $59.12 | |
| Total operating expenses | $89.85 | $114.29 | $142.98 | |
| Operating income | -$23.93 | -$9 | -$22.19 | |
| Income from continuing operations | ||||
| EBIT | -$22.7 | -$8.78 | -$22.49 | |
| Income tax expense | $0.36 | $0.47 | $7.73 | |
| Interest expense | $6.39 | $5.98 | $3.35 | |
| Net income | ||||
| Net income | -$29.45 | -$15.23 | -$33.57 | |
| Income (for common shares) | -$29.45 | -$15.23 | -$33.57 | |
| (in millions $) | 31 Dec 2020 | 30 Sep 2020 | 30 Jun 2020 | 31 Mar 2020 |
|---|---|---|---|---|
| Net income | -$3.02 | $7.67 | -$24.98 | -$3.8 |
| Operating activities | ||||
| Depreciation | $2.14 | $2.37 | $2.71 | $2.68 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | $0.18 | $0.29 | $0.01 | $0.37 |
| Total cash flows from operations | $0.02 | -$7.5 | -$8.19 | -$3.77 |
| Investing activities | ||||
| Capital expenditures | -$0.32 | $17.09 | $1.73 | $4.51 |
| Investments | ||||
| Total cash flows from investing | -$0.32 | $17.09 | $1.73 | $4.51 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | ||||
| Net borrowings | -$9.8 | $12.72 | $1.67 | |
| Total cash flows from financing | -$9.8 | $12.72 | $1.67 | |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$0.3 | -$0.21 | $6.25 | $2.4 |
| (in millions $) | 31 Dec 2020 | 31 Dec 2019 | 31 Dec 2018 | 31 Dec 2017 |
|---|---|---|---|---|
| Net income | -$29.45 | -$15.23 | -$33.57 | -$23.26 |
| Operating activities | ||||
| Depreciation | $11.51 | $14 | $17.45 | $20.44 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | $1.03 | $1.14 | $2.14 | $1.56 |
| Total cash flows from operations | -$21.6 | -$13.13 | -$8.45 | $9.64 |
| Investing activities | ||||
| Capital expenditures | $22.78 | $17.85 | $0.94 | -$3.22 |
| Investments | ||||
| Total cash flows from investing | $22.78 | $17.85 | $3.01 | -$3.22 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | ||||
| Net borrowings | $7.88 | $4.33 | $8.13 | -$6.67 |
| Total cash flows from financing | $7.88 | $4.32 | $8.06 | -$6.67 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $9.07 | $9.03 | $2.63 | -$0.24 |
| Market cap | N/A |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 31.02M |
| 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 | 0.00 |
| Book/Share | -0.49 |
| Cash/Share | 1.01 |
| EPS | N/A |
|---|---|
| ROA | N/A |
| ROE | N/A |
| Debt/Equity | N/A |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 6.34 |
| Quick ratio | 6.34 |