day ×
day ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×
day ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×
% ×

Profit margin

Debt to assets

Cash flow

(in millions USD) 31 Dec 2016 30 Sep 2016 30 Jun 2016 31 Mar 2016
Current assets
Cash $15.433919 $13.38482 $11.841767 $14.311324
Short term investments
Net receivables $0.079243 $0.593058 $0.170541
Inventory
Total current assets
Long term investments
Property, plant & equipment
Goodwill & intangible assets
Total noncurrent assets
Total investments $58.334309 $67.996587 $75.020758 $73.521729
Total assets $74.622068 $82.422674 $88.428366 $89.53337
Current liabilities
Accounts payable $0.877132 $0.632715 $0.671828 $0.550999
Deferred revenue
Short long term debt
Total current liabilities
Long term debt
Total noncurrent liabilities
Total debt $5 $5 $5
Total liabilities $2.366458 $7.099725 $7.144084 $7.028125
Stockholders' equity
Retained earnings -$139.653193 -$136.543529 -$130.521492 -$129.336447
Other stockholder equity $0.300237 $0.352482 $0.404728 $0.456974
Total stockholder equity $72.25561 $75.322949 $81.284282 $82.505245
(in millions USD) 2016 2015 2014
Current assets
Cash $15.433919 $17.92263 $20.748314
Short term investments
Net receivables $0.013032 $0.160877
Inventory
Total current assets
Long term investments
Property, plant & equipment
Goodwill & intangible assets
Total noncurrent assets
Total investments $58.334309 $77.152904 $89.76484
Total assets $74.622068 $96.461286 $112.094861
Current liabilities
Accounts payable $0.877132 $1.268355 $0.841915
Deferred revenue
Short long term debt
Total current liabilities
Long term debt
Total noncurrent liabilities
Total debt $5
Total liabilities $2.366458 $7.749615 $2.440434
Stockholders' equity
Retained earnings -$139.653193 -$123.286833 -$103.041003
Other stockholder equity $0.300237 $0.50922 $0.718203
Total stockholder equity $72.25561 $88.711671 $109.654427

Income statement

(in millions USD) 31 Dec 2016 30 Sep 2016 30 Jun 2016 31 Mar 2016
Revenue
Total revenue $0.463954 $0.566152 $0.460042 $0.302042
Cost of revenue
Gross profit $0.463954 $0.566152 $0.460042 $0.302042
Operating activities
Research & development
Selling, general & administrative $1.502807 $1.06029 $1.164242 $1.127692
Total operating expenses $1.652073 $1.213086 $1.300323 $1.255942
Operating income -$1.188119 -$0.646934 -$0.840281 -$0.9539
Income from continuing operations
EBIT -$2.851446 -$5.812156 -$0.978359 -$5.835758
Income tax expense -$0.002774 $0.00005 -$0.001339 $0.00583
Interest expense $0.260992 $0.209831 $0.208025 $0.208026
Net income
Net income -$3.109664 -$6.022037 -$1.185045 -$6.049614
Income (for common shares) -$3.109664 -$6.022037 -$1.185045 -$6.049614
(in millions USD) 2016 2015 2014
Revenue
Total revenue $1.79219 $0.916995 $0.5178
Cost of revenue
Gross profit $1.79219 $0.916995 $0.5178
Operating activities
Research & development
Selling, general & administrative $4.855031 $6.670468 $7.367759
Total operating expenses $5.421424 $7.308097 $8.041869
Operating income -$3.629234 -$6.391102 -$7.524069
Income from continuing operations
EBIT -$15.477719 -$19.472274 -$13.174866
Income tax expense $0.001767 $0.002148 $0.017896
Interest expense $0.886874 $0.771408 $0.377658
Net income
Net income -$16.36636 -$20.24583 -$13.57042
Income (for common shares) -$16.36636 -$20.24583 -$13.57042
(in millions USD) 31 Dec 2016 30 Sep 2016 30 Jun 2016 31 Mar 2016
Net income -$3.109664 -$6.022037 -$1.185045 -$6.049614
Operating activities
Depreciation $0.00017 -$0.122497 -$0.121992 -$0.108842
Business acquisitions & disposals
Stock-based compensation $0.111946 $0.11295 $0.038643 -$0.104566
Total cash flows from operations $7.066475 $1.544491 -$2.447242 -$3.611306
Investing activities
Capital expenditures -$0.001438
Investments
Total cash flows from investing -$0.001438
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings -$5
Total cash flows from financing -$5.017376 -$0.022315
Effect of exchange rate
Change in cash and equivalents $2.049099 $1.543053 -$2.469557 -$3.611306
(in millions USD) 2016 2015 2014
Net income -$16.36636 -$20.24583 -$13.57042
Operating activities
Depreciation -$0.353161 -$0.469224 -$0.109857
Business acquisitions & disposals
Stock-based compensation $0.158973 $0.798965 $0.857006
Total cash flows from operations $2.552418 -$6.52996 $12.361457
Investing activities
Capital expenditures -$0.001438 -$0.008816 -$0.02694
Investments
Total cash flows from investing -$0.001438 -$0.008816 -$0.02694
Financing activities
Dividends paid
Sale and purchase of stock -$1.199994
Net borrowings -$5 $5
Total cash flows from financing -$5.039691 $3.713092 -$0.124751
Effect of exchange rate
Change in cash and equivalents -$2.488711 -$2.825684 $12.209766

Quarterly EPS estimates

Profit margin

Debt to assets

Cash flow

(in millions USD) 29 Sep 2022 29 Jun 2022 30 Mar 2022 30 Dec 2021
Current assets
Cash $34.926 $38.377 $30.339 $33.013
Short term investments $0.014 $0.016 $13.322 $13.312
Net receivables $0.859 $0.964 $0.548 $0.238
Inventory
Other current assets $0.352 $0.352 $0.602 $0.587
Total current assets $37.505 $41.248 $45.531 $48.997
Long term investments
Property, plant & equipment $0.632 $0.909 $0.315 $0.022
Goodwill $12.964 $12.964 $12.964
Intangible assets $69.81 $69.81 $69.81 $65.208
Other assets
Total assets $120.911 $124.931 $128.62 $114.227
Current liabilities
Accounts payable $3.735 $3.062 $1.678 $2.843
Short long term debt
Other current liabilities $0.032
Total current liabilities $3.805 $3.707 $3.26 $2.897
Long term debt
Other liabilities $16.492 $16.647 $16.899 $0.268
Minority interest
Total liabilities $20.747 $20.528 $20.35 $3.165
Stockholders' equity
Common stock $258.294 $258.185 $257.99 $257.99
Retained earnings -$165.29 -$160.361 -$155.837 -$151.933
Treasury stock -$6.04 -$6.039 -$6.037 -$6.533
Capital surplus $13.2 $12.618 $12.154 $11.538
Total stockholder equity $100.164 $104.403 $108.27 $111.062
Net tangible assets $17.39 $21.629 $25.496 $45.854
(in millions USD) 2022 2021 2020
Current assets
Cash $30.339 $50.942 $14.24
Short term investments $13.322 $9.789
Net receivables $0.548 $0.53 $0.546
Inventory
Other current assets $0.602 $0.768 $2.699
Total current assets $45.531 $62.372 $18.462
Long term investments
Property, plant & equipment $0.315 $0.086 $0.147
Goodwill $12.964
Intangible assets $69.81 $4.244
Other assets
Total assets $128.62 $62.458 $22.853
Current liabilities
Accounts payable $1.678 $0.115 $1.713
Short long term debt
Other current liabilities
Total current liabilities $3.26 $1.579 $7.395
Long term debt
Other liabilities $16.899 $5.219 $2.393
Minority interest
Total liabilities $20.35 $6.798 $9.859
Stockholders' equity
Common stock $257.99 $197.194 $137.424
Retained earnings -$155.837 -$146.018 -$126.34
Treasury stock -$6.037 -$6.333 -$7.887
Capital surplus $12.154 $10.817 $9.797
Total stockholder equity $108.27 $55.66 $12.994
Net tangible assets $25.496 $55.66 $8.75

Income statement

(in millions USD) 29 Sep 2022 29 Jun 2022 30 Mar 2022 30 Dec 2021
Revenue
Total revenue
Cost of revenue
Gross profit
Operating activities
Research & development $3.292 $2.59 $2.326 $2.179
Selling, general & administrative $1.816 $2.14 $2.077 $2.046
Total operating expenses $5.108 $4.73 $4.403 $4.225
Operating income -$5.108 -$4.73 -$4.403 -$4.225
Income from continuing operations
Net other income $0.024 -$0.036 -$0.149 $0.447
EBIT -$5.108 -$4.73 -$4.403 -$4.225
Income before tax -$5.084 -$4.766 -$4.552 -$3.778
Income tax expense -$0.155 -$0.242 -$0.648
Minority interest
Net income
Net income -$4.929 -$4.524 -$3.904 -$3.778
Income (for common shares) -$4.929 -$4.524 -$3.904 -$3.778
(in millions USD) 2022 2021 2020
Revenue
Total revenue $0.196
Cost of revenue $0.076
Gross profit $0.12
Operating activities
Research & development $5.559 $4.173 $15.974
Selling, general & administrative $6.581 $6.663 $8.464
Total operating expenses $12.14 $10.912 $24.438
Operating income -$12.14 -$10.716 -$24.438
Income from continuing operations
Net other income $1.673 -$8.962 -$1.075
EBIT -$12.14 -$10.716 -$24.438
Income before tax -$10.467 -$19.678 -$25.513
Income tax expense -$0.648
Minority interest
Net income
Net income -$9.819 -$19.678 -$25.513
Income (for common shares) -$9.819 -$19.678 -$25.513
(in millions USD) 29 Sep 2022 29 Jun 2022 30 Mar 2022 30 Dec 2021
Net income -$4.929 -$4.524 -$3.904 -$3.778
Operating activities
Depreciation -$0.061 $0.167 $0.167 $0.167
Change in accounts receivable $0.075 -$0.434 -$0.31 $0.579
Changes in inventory
Total cash flows from operations -$3.439 -$5.426 -$3.145 -$4.584
Investing activities
Capital expenditures -$0.002 -$0.007 -$0.007 -$0.007
Investments -$0.094 $13.265 $0.011 $0.557
Other cash flows from investing
Total cash flows from investing -$0.096 $13.258 $0.011 $0.557
Financing activities
Dividends paid
Net borrowings
Other cash flows from financing
Total cash flows from financing $0.109 $0.195 $0.195 $0.195
Effect of exchange rate -$0.025 $0.011 $0.46 $0.111
Change in cash and equivalents -$3.451 $8.038 -$2.674 -$3.916
(in millions USD) 2022 2021 2020
Net income -$9.819 -$19.678 -$25.513
Operating activities
Depreciation $0.924 $2.32
Change in accounts receivable -$0.018 $0.058 $0.581
Changes in inventory
Total cash flows from operations -$17.234 -$14.319 -$22.951
Investing activities
Capital expenditures -$0.069 -$0.319
Investments -$3.522 -$9.789 $8.457
Other cash flows from investing
Total cash flows from investing -$3.522 -$9.858 $8.138
Financing activities
Dividends paid
Net borrowings -$1.556
Other cash flows from financing -$0.143 $0.007
Total cash flows from financing $59.49 $13.183
Effect of exchange rate $0.153 $1.389 -$1.001
Change in cash and equivalents -$20.603 $36.702 -$2.631

Quarterly EPS estimates

Profit margin

Debt to assets

Cash flow

(in millions USD) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Current assets
Cash $8.588 $14.606 $12.138 $20.162
Short term investments $1.158 $1.145 $1.081 $0.989
Net receivables $2.289 $2.217 $2.622 $2.666
Inventory $3.223 $3.249 $3.31 $3.553
Total current assets $17.17 $24.133 $24.466 $32.443
Long term investments
Property, plant & equipment $4.815 $5.379 $5.084 $5.768
Goodwill & intangible assets
Total noncurrent assets $5.697 $6.589 $6.9 $6.881
Total investments $1.158 $1.145 $1.081 $0.989
Total assets $22.867 $30.722 $31.366 $39.324
Current liabilities
Accounts payable $3.759 $5.108 $4.796 $4.812
Deferred revenue $1.925 $2.382 $2.667 $1.686
Short long term debt $1.208 $2.351 $2.286 $2.157
Total current liabilities $13.413 $16.131 $12.034 $37.786
Long term debt $41.202 $38.064 $36.934 $34.413
Total noncurrent liabilities $44.341 $40.371 $39.22 $36.571
Total debt $42.41 $40.415 $39.22 $36.57
Total liabilities $57.754 $56.502 $51.254 $74.357
Stockholders' equity
Retained earnings -$694.675 -$683.087 -$668.857 -$655.859
Other stockholder equity -$0.449 -$0.618 -$0.612 -$0.36
Total stockholder equity -$34.887 -$25.78 -$19.888 -$35.033
(in millions USD) 2023 2022 2021
Current assets
Cash $12.138 $34.905 $39.898
Short term investments $1.081 $10.656 $23.72
Net receivables $2.622 $2.416 $2.32
Inventory $3.31 $5.194 $5.067
Total current assets $24.466 $56.014 $73.331
Long term investments
Property, plant & equipment $5.084 $7.759 $7.899
Goodwill & intangible assets
Total noncurrent assets $6.9 $9.001 $9.716
Total investments $1.081 $10.656 $23.72
Total assets $31.366 $65.015 $83.047
Current liabilities
Accounts payable $4.796 $4.501 $1.983
Deferred revenue $2.667 $0.547 $0.451
Short long term debt $2.286 $58.355 $0.749
Total current liabilities $12.034 $66.557 $6.945
Long term debt $36.934 $19.185 $110.365
Total noncurrent liabilities $39.22 $20.722 $111.173
Total debt $39.22 $77.54 $111.114
Total liabilities $51.254 $87.279 $118.118
Stockholders' equity
Retained earnings -$668.857 -$607.239 -$570.668
Other stockholder equity -$0.612 -$0.4 -$0.06
Total stockholder equity -$19.888 -$22.264 -$35.071

Income statement

(in millions USD) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Revenue
Total revenue $2.986 $2.921 $3.027 $3.299
Cost of revenue $2.31 $2.198 $2.394 $3.192
Gross profit $0.676 $0.723 $0.633 $0.107
Operating activities
Research & development $3.903 $5.173 $5.57 $6.996
Selling, general & administrative $5.379 $5.706 $5.793 $7.761
Total operating expenses $9.282 $10.879 $11.363 $14.757
Operating income -$8.606 -$10.156 -$10.73 -$14.65
Income from continuing operations
EBIT -$8.999 -$11.78 -$10.306 $3.246
Income tax expense $0.564 $0.131
Interest expense $2.589 $2.45 $2.128 $2.205
Net income
Net income -$11.588 -$14.23 -$12.998 $0.91
Income (for common shares) -$11.588 -$14.23 -$12.998 $0.91
(in millions USD) 2023 2022 2021
Revenue
Total revenue $12.059 $12.752 $11.782
Cost of revenue $9.509 $9.449 $12.163
Gross profit $2.55 $3.303 -$0.381
Operating activities
Research & development $25.353 $26.915 $21.943
Selling, general & administrative $31.225 $39.193 $49.236
Total operating expenses $56.578 $66.108 $71.179
Operating income -$54.028 -$62.805 -$71.56
Income from continuing operations
EBIT -$53.025 -$58.799 -$62.112
Income tax expense $0.85 -$0.077 $0.045
Interest expense $7.743 $3.771 $15.545
Net income
Net income -$61.618 -$62.493 -$77.702
Income (for common shares) -$61.618 -$62.493 -$77.702
(in millions USD) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Net income -$11.588 -$14.23 -$12.998 $0.91
Operating activities
Depreciation $0.877 $0.858 $0.82 $0.817
Business acquisitions & disposals
Stock-based compensation $0.966 $1.297 $1.364 $1.815
Total cash flows from operations -$7.583 -$8.452 -$7.755 -$8.253
Investing activities
Capital expenditures -$0.002 -$0.513 -$0.11 -$0.758
Investments $0.404
Total cash flows from investing -$0.002 -$0.513 -$0.11 -$0.354
Financing activities
Dividends paid
Sale and purchase of stock $10.232
Net borrowings -$1.184 -$0.079 -$3.624 -$0.817
Total cash flows from financing $1.396 $11.439 $0.107 -$0.817
Effect of exchange rate $0.171 -$0.006 -$0.266 $0.304
Change in cash and equivalents -$6.018 $2.468 -$8.024 -$9.12
(in millions USD) 2023 2022 2021
Net income -$61.618 -$62.493 -$77.702
Operating activities
Depreciation $3.254 $3 $2.518
Business acquisitions & disposals
Stock-based compensation $5.387 $10.625 $22.047
Total cash flows from operations -$40.196 -$48.728 -$47.323
Investing activities
Capital expenditures -$1.035 -$0.554 -$0.603
Investments $9.695 $12.971 $8.907
Total cash flows from investing $8.66 $12.417 $8.304
Financing activities
Dividends paid
Sale and purchase of stock $4 $33.103 $44.826
Net borrowings $5.019 -$1.281 -$0.36
Total cash flows from financing $9.019 $31.63 $43.226
Effect of exchange rate -$0.25 -$0.312 -$0.09
Change in cash and equivalents -$22.767 -$4.993 $4.117

Quarterly EPS estimates

Profit margin

Debt to assets

Cash flow

(in millions USD) 31 Mar 2024 31 Dec 2023 30 Sep 2023 30 Jun 2023
Current assets
Cash $62.154 $74.492 $78.691 $91.202
Short term investments
Net receivables $73.154 $77.397 $77.37 $74.777
Inventory $159.566 $155.228 $149.977 $145.15
Total current assets $313.91 $331.17 $334.147 $338.033
Long term investments $13.586 $14.536 $13.121 $15.128
Property, plant & equipment $54.514 $49.013 $49.341 $46.779
Goodwill & intangible assets $57.752 $57.887 $57.819 $57.891
Total noncurrent assets $148.617 $145.18 $142.683 $141.181
Total investments $13.586 $14.536 $13.121 $15.128
Total assets $462.527 $476.35 $476.83 $479.214
Current liabilities
Accounts payable $44.43 $39.18 $34.877 $33.739
Deferred revenue $97.358 $102.215 $98.703 $99.264
Short long term debt $12.527 $12.445 $12.306 $9.872
Total current liabilities $198.39 $209.306 $201.449 $198.637
Long term debt $194.463 $189.778 $192.598 $195.164
Total noncurrent liabilities $223.056 $219.391 $224.437 $226.918
Total debt $206.99 $202.223 $204.904 $205.036
Total liabilities $421.446 $428.697 $425.886 $425.555
Stockholders' equity
Retained earnings -$521.068 -$514.726 -$505.105 -$502.136
Other stockholder equity -$1.908 $1.057 -$1.716 $0.422
Total stockholder equity $41.081 $47.653 $50.944 $53.659
(in millions USD) 2023 2022 2021
Current assets
Cash $91.202 $90.154 $118.201
Short term investments
Net receivables $74.777 $94.442 $85.36
Inventory $145.15 $142.254 $125.929
Total current assets $338.033 $350.89 $352.773
Long term investments $15.128 $13.879 $15.935
Property, plant & equipment $46.779 $29.483 $34.854
Goodwill & intangible assets $57.891 $58.09 $58.395
Total noncurrent assets $141.181 $121.959 $127.325
Total investments $15.128 $13.879 $15.935
Total assets $479.214 $472.849 $480.098
Current liabilities
Accounts payable $33.739 $31.337 $19.467
Deferred revenue $99.264 $100.069 $105.345
Short long term debt $9.872 $17.13 $11.959
Total current liabilities $198.637 $208.858 $192.359
Long term debt $195.164 $182.36 $187.448
Total noncurrent liabilities $226.918 $210.802 $218.899
Total debt $205.036 $199.49 $199.407
Total liabilities $425.555 $419.66 $411.258
Stockholders' equity
Retained earnings -$502.136 -$492.522 -$488.024
Other stockholder equity $0.422 $2.406 $2.093
Total stockholder equity $53.659 $53.189 $68.84

Income statement

(in millions USD) 31 Mar 2024 31 Dec 2023 30 Sep 2023 30 Jun 2023
Revenue
Total revenue $101.132 $107.238 $103.892 $118.292
Cost of revenue $72.058 $71.336 $64.399 $80.614
Gross profit $29.074 $35.902 $39.493 $37.678
Operating activities
Research & development $10.909 $15.281 $14.013 $14.187
Selling, general & administrative $22.727 $24.585 $23.267 $23.948
Total operating expenses $33.636 $39.866 $37.28 $38.135
Operating income -$4.562 -$3.964 $2.213 -$0.457
Income from continuing operations
EBIT -$5.898 -$8.743 -$1.037 -$1.976
Income tax expense $0.444 $0.878 $1.932 $0.58
Interest expense
Net income
Net income -$6.342 -$9.621 -$2.969 -$2.556
Income (for common shares) -$6.342 -$9.621 -$2.969 -$2.556
(in millions USD) 2023 2022 2021
Revenue
Total revenue $447.605 $429.909 $396.289
Cost of revenue $293.645 $269.954 $236.782
Gross profit $153.96 $159.955 $159.507
Operating activities
Research & development $57.129 $57.752 $52.729
Selling, general & administrative $94.449 $94.055 $84.543
Total operating expenses $151.578 $151.807 $137.272
Operating income $2.382 $8.148 $22.235
Income from continuing operations
EBIT -$6.788 -$2.002 -$4.559
Income tax expense $2.492 $3.345 $1.752
Interest expense
Net income
Net income -$9.28 -$5.347 -$6.311
Income (for common shares) -$9.28 -$5.347 -$6.311
(in millions USD) 31 Mar 2024 31 Dec 2023 30 Sep 2023 30 Jun 2023
Net income -$6.342 -$9.621 -$2.969 -$2.556
Operating activities
Depreciation $1.601 $1.546 $1.251 $1.097
Business acquisitions & disposals $0.059
Stock-based compensation $2.735 $2.314 $2.392 $2.452
Total cash flows from operations -$8.102 -$5.093 -$8.591 $8.881
Investing activities
Capital expenditures -$0.795 -$1.249 -$1.092 -$8.035
Investments
Total cash flows from investing -$0.795 -$1.249 -$1.092 -$7.976
Financing activities
Dividends paid
Sale and purchase of stock $1.36 $1.061
Net borrowings -$1.5 -$1.5 -$1.5 -$1.5
Total cash flows from financing -$1.5 -$0.257 -$1.5 -$0.522
Effect of exchange rate -$1.941 $2.4 -$1.328 -$0.031
Change in cash and equivalents -$12.338 -$4.199 -$12.511 $0.352
(in millions USD) 2023 2022 2021
Net income -$9.28 -$5.347 -$6.311
Operating activities
Depreciation $4.527 $5.513 $6.389
Business acquisitions & disposals -$0.079
Stock-based compensation $10.053 $10.6 $9.332
Total cash flows from operations $15.539 -$2.4 $38.512
Investing activities
Capital expenditures -$12.614 -$4.717 -$2.32
Investments
Total cash flows from investing -$12.681 -$4.717 -$2.399
Financing activities
Dividends paid
Sale and purchase of stock $2.2 $3.889 -$11.05
Net borrowings -$4.113 -$19 -$17.412
Total cash flows from financing -$2.112 -$15.369 -$28.805
Effect of exchange rate $0.302 -$5.561 $0.982
Change in cash and equivalents $1.048 -$28.047 $8.29

Quarterly EPS estimates

Profit margin

Debt to assets

Cash flow

(in millions USD) 30 Sep 2023 30 Jun 2023 31 Mar 2023 31 Dec 2022
Current assets
Cash $13.389 $7.41 $13.353 $20.275
Short term investments $0.495
Net receivables $0.309
Inventory $1.178
Total current assets $14.422 $8.836 $17.354 $24.566
Long term investments
Property, plant & equipment $0.049 $13.856
Goodwill & intangible assets
Total noncurrent assets $8.839 $8.889 $8.938 $22.921
Total investments $0.495
Total assets $23.261 $17.725 $26.292 $47.487
Current liabilities
Accounts payable $1.026 $1.212 $1.398 $2.04
Deferred revenue $1.036
Short long term debt $3.369 $7.464
Total current liabilities $3.574 $4.22 $9.463 $13.77
Long term debt $2.959
Total noncurrent liabilities $1.38 $3.086 $2.587 $11.903
Total debt $3.369 $10.423
Total liabilities $4.954 $7.306 $12.05 $25.673
Stockholders' equity
Retained earnings -$439.709 -$438.352 -$433.981 -$425.829
Other stockholder equity
Total stockholder equity $18.307 $10.419 $14.242 $21.814
(in millions USD) 2022 2021 2020
Current assets
Cash $20.275 $12.663 $27.274
Short term investments $0.495 $38.967 $15.612
Net receivables $0.309 $0.16 $0.635
Inventory $1.178 $1.111 $1.626
Total current assets $24.566 $55.489 $46.83
Long term investments
Property, plant & equipment $13.856 $20.23 $18.809
Goodwill & intangible assets
Total noncurrent assets $22.921 $22.404 $19.465
Total investments $0.495 $38.967 $15.612
Total assets $47.487 $77.893 $66.295
Current liabilities
Accounts payable $2.04 $2.121 $2.737
Deferred revenue $1.036 $1.151 $0.049
Short long term debt $7.464 $9.864 $9.853
Total current liabilities $13.77 $18.509 $17.635
Long term debt $2.959 $8.757 $15.746
Total noncurrent liabilities $11.903 $95.277 $104.41
Total debt $10.423 $18.621 $25.599
Total liabilities $25.673 $113.786 $122.045
Stockholders' equity
Retained earnings -$425.829 -$473.584 -$438.485
Other stockholder equity
Total stockholder equity $21.814 -$35.893 -$55.75

Income statement

(in millions USD) 30 Sep 2023 30 Jun 2023 31 Mar 2023 31 Dec 2022
Revenue
Total revenue $0.117 $0.253 $0.252
Cost of revenue $0.362
Gross profit $0.117 $0.253 -$0.11
Operating activities
Research & development $1.178 $1.552 $1.047 $1.026
Selling, general & administrative $2.248 $2.67 $4.281 $6.25
Total operating expenses $3.426 $4.222 $5.328 $7.323
Operating income -$3.309 -$3.969 -$5.328 -$7.433
Income from continuing operations
EBIT -$1.355 -$3.912 -$8.033 -$7.296
Income tax expense $0.002 $0.003 -$0.001
Interest expense $0.456 $0.119 $0.189
Net income
Net income -$1.357 -$4.371 -$8.152 -$7.484
Income (for common shares) -$1.357 -$4.371 -$8.152 -$12.595
(in millions USD) 2022 2021 2020
Revenue
Total revenue $1.771 $2.818 $5.416
Cost of revenue $2.591 $3.753 $6.032
Gross profit -$0.82 -$0.935 -$0.616
Operating activities
Research & development $5.193 $4.095 $4.017
Selling, general & administrative $25.672 $30.935 $36.33
Total operating expenses $35.813 $35.03 $40.347
Operating income -$36.633 -$35.965 -$40.963
Income from continuing operations
EBIT $48.921 -$32.803 -$37.07
Income tax expense $0.013 $0.005 $0.004
Interest expense $1.153 $2.291 $3.305
Net income
Net income $47.755 -$35.099 -$40.379
Income (for common shares) $42.329 -$35.099 -$40.379
(in millions USD) 30 Sep 2023 30 Jun 2023 31 Mar 2023 31 Dec 2022
Net income -$1.357 -$4.371 -$8.152 -$7.484
Operating activities
Depreciation $0.049 $0.262 $0.342
Business acquisitions & disposals $2.723
Stock-based compensation $0.378 $0.471 $0.569 $0.652
Total cash flows from operations -$2.96 -$5.333 -$5.25 -$5.413
Investing activities
Capital expenditures -$0.1 -$0.048
Investments $0.5 $2.708
Total cash flows from investing $2.723 $0.4 $2.66
Financing activities
Dividends paid
Sale and purchase of stock $8.939 $0.033 $7.794
Net borrowings -$3.333 -$2.083 -$2.183
Total cash flows from financing $8.939 -$3.333 -$2.072 $5.296
Effect of exchange rate
Change in cash and equivalents $5.979 -$5.943 -$6.922 $2.543
(in millions USD) 2022 2021 2020
Net income $47.755 -$35.099 -$40.379
Operating activities
Depreciation $1.647 $1.973 $1.853
Business acquisitions & disposals -$1.687 -$0.821
Stock-based compensation $2.889 $4.609 $4.424
Total cash flows from operations -$28.331 -$30.002 -$38.505
Investing activities
Capital expenditures -$0.364 -$1.827 -$1.855
Investments $38.501 -$23.475 $35.994
Total cash flows from investing $36.45 -$26.123 $34.139
Financing activities
Dividends paid
Sale and purchase of stock $8.06 $50.596 $21.709
Net borrowings -$8.433 -$8.833 -$4.667
Total cash flows from financing -$0.507 $41.514 $16.956
Effect of exchange rate
Change in cash and equivalents $7.612 -$14.611 $12.59