| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $326.42 | |||
| Short term investments | ||||
| Net receivables | $5.27 | $4.22 | $5.1 | $5.94 |
| Inventory | ||||
| Total current assets | $321.82 | $334.77 | $311.61 | $324.37 |
| Long term investments | $52.77 | |||
| Property, plant & equipment | $14.88 | $14.62 | $14.82 | $14.55 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $68.09 | |||
| Total investments | $52.77 | |||
| Total assets | $390.19 | $402.86 | $382.35 | $395.5 |
| Current liabilities | ||||
| Accounts payable | $8.67 | $6.35 | $11.37 | $1.71 |
| Deferred revenue | ||||
| Short long term debt | $1.26 | |||
| Total current liabilities | $55.53 | $52.44 | $64.99 | $54.84 |
| Long term debt | $125.2 | $134.68 | $124.34 | $123.94 |
| Total noncurrent liabilities | $135.19 | |||
| Total debt | $135.94 | |||
| Total liabilities | $190.72 | $187.63 | $200.28 | $190.35 |
| Shareholders' equity | ||||
| Retained earnings | -$996.26 | -$975.15 | -$1004.68 | -$979.8 |
| Other shareholder equity | -$0 | -$0.01 | ||
| Total shareholder equity | $215.23 | |||
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $362.52 | $241.33 | $262.73 | |
| Short term investments | $127.27 | $319.06 | ||
| Net receivables | $5.94 | $7.18 | $13.5 | |
| Inventory | ||||
| Total current assets | $324.37 | $501.68 | $590.59 | $273.22 |
| Long term investments | $112.38 | $238.28 | ||
| Property, plant & equipment | $14.55 | $3.46 | $24.5 | $5.29 |
| Goodwill & intangible assets | $165.98 | |||
| Total noncurrent assets | $119.61 | $432.24 | $9.2 | |
| Total investments | $239.65 | $557.33 | ||
| Total assets | $395.5 | $621.29 | $1022.83 | $282.42 |
| Current liabilities | ||||
| Accounts payable | $1.71 | $1.7 | $19.75 | $22.04 |
| Deferred revenue | ||||
| Short long term debt | $2.13 | $2.11 | ||
| Total current liabilities | $54.84 | $49.49 | $86.83 | $47.36 |
| Long term debt | $123.94 | $272.78 | $292.46 | |
| Total noncurrent liabilities | $293.4 | $312.29 | $178.28 | |
| Total debt | $286.86 | $294.57 | ||
| Total liabilities | $190.35 | $342.89 | $399.13 | $225.63 |
| Shareholders' equity | ||||
| Retained earnings | -$979.8 | -$873.11 | -$419.69 | -$238.31 |
| Other shareholder equity | -$0.01 | -$1.56 | -$0.25 | |
| Total shareholder equity | $278.4 | $623.7 | $56.79 | |
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $25.23 | |||
| Cost of revenue | ||||
| Gross Profit | $21.78 | |||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | $48.61 | |||
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $0.04 | |||
| Interest expense | $0.11 | |||
| Net income | ||||
| Net income | -$26.68 | |||
| Income (for common shares) | ||||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $150.11 | $269.71 | $384.09 | $230.12 |
| Cost of revenue | $30.72 | $24.71 | $12.28 | |
| Gross Profit | $134.73 | $238.99 | $359.38 | $217.83 |
| Operating activities | ||||
| Research & development | $52.27 | $46.02 | $23.23 | |
| Selling, general & administrative | $440.03 | $600.48 | $294.23 | |
| Total operating expenses | $250.69 | $660.35 | $646.5 | $317.45 |
| Operating income | -$421.36 | -$287.12 | -$99.62 | |
| Income from continuing operations | ||||
| EBIT | -$415.23 | -$199.15 | -$144.07 | |
| Income tax expense | $0.23 | -$0.34 | -$19 | $0.12 |
| Interest expense | -$3.17 | $23.99 | $1.22 | $1.32 |
| Net income | ||||
| Net income | -$106.69 | -$438.88 | -$181.38 | -$145.51 |
| Income (for common shares) | -$438.88 | -$181.38 | -$145.51 | |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Net income | $26.05 | |||
| Operating activities | ||||
| Depreciation | $0.4 | |||
| Business acquisitions & disposals | ||||
| Stock-based compensation | $7.43 | |||
| Total cash flows from operations | $27.8 | |||
| Investing activities | ||||
| Capital expenditures | -$0.41 | |||
| Investments | $2.45 | |||
| Total cash flows from investing | -$0.18 | $2.04 | $0.17 | $168.3 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | -$3.81 | |||
| Net borrowings | -$0.21 | |||
| Total cash flows from financing | -$12.82 | -$4.03 | -$7.2 | -$149.95 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$0.59 | $25.82 | -$11.43 | -$53.42 |
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | -$438.88 | -$181.38 | -$145.51 | |
| Operating activities | ||||
| Depreciation | $17.87 | $11.13 | $1.61 | |
| Business acquisitions & disposals | -$83.99 | |||
| Stock-based compensation | $108.2 | $60.33 | $23.76 | |
| Total cash flows from operations | -$179.6 | -$180.15 | -$56.23 | |
| Investing activities | ||||
| Capital expenditures | -$1.89 | -$3.24 | -$3.25 | |
| Investments | $313.28 | -$556.7 | ||
| Total cash flows from investing | $168.3 | $311.39 | -$643.92 | -$3.25 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | $532.71 | $246.77 | ||
| Net borrowings | -$11.91 | $279.31 | -$10 | |
| Total cash flows from financing | -$149.95 | -$10.61 | $802.68 | $296.58 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$53.41 | $121.18 | -$21.4 | $237.1 |
| Market cap | $135.28M |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 17.80M |
| 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 | N/A |
| Book/Share | N/A |
| Cash/Share | N/A |
| EPS | N/A |
|---|---|
| ROA | N/A |
| ROE | N/A |
| Debt/Equity | N/A |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 5.80 |
| Quick ratio | N/A |