Free Stock Screener
Load Save Create a watchlist HelpProfit margin
Debt to assets
Cash flow
Balance sheet
(in millions USD) | 31 Dec 2016 | 30 Sep 2016 | |||
---|---|---|---|---|---|
Current assets | |||||
Cash | $15.433919 | $13.38482 | |||
Short term investments | |||||
Net receivables | $0.079243 | ||||
Inventory | |||||
Total current assets | |||||
Long term investments | |||||
Property, plant & equipment | |||||
Goodwill & intangible assets | |||||
Total noncurrent assets | |||||
Total investments | $58.334309 | $67.996587 | |||
Total assets | $74.622068 | $82.422674 | |||
Current liabilities | |||||
Accounts payable | $0.877132 | $0.632715 | |||
Deferred revenue | |||||
Short long term debt | |||||
Total current liabilities | |||||
Long term debt | |||||
Total noncurrent liabilities | |||||
Total debt | $5 | ||||
Total liabilities | $2.366458 | $7.099725 | |||
Stockholders' equity | |||||
Retained earnings | -$139.653193 | -$136.543529 | |||
Other stockholder equity | $0.300237 | $0.352482 | |||
Total stockholder equity | $72.25561 | $75.322949 |
(in millions USD) | 2016 | 2015 | ||
---|---|---|---|---|
Current assets | ||||
Cash | $15.433919 | $17.92263 | ||
Short term investments | ||||
Net receivables | $0.013032 | |||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $58.334309 | $77.152904 | ||
Total assets | $74.622068 | $96.461286 | ||
Current liabilities | ||||
Accounts payable | $0.877132 | $1.268355 | ||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | ||||
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | $5 | |||
Total liabilities | $2.366458 | $7.749615 | ||
Stockholders' equity | ||||
Retained earnings | -$139.653193 | -$123.286833 | ||
Other stockholder equity | $0.300237 | $0.50922 | ||
Total stockholder equity | $72.25561 | $88.711671 |
Income statement
(in millions USD) | 31 Dec 2016 | 30 Sep 2016 | |||
---|---|---|---|---|---|
Revenue | |||||
Total revenue | $0.463954 | $0.566152 | |||
Cost of revenue | |||||
Gross profit | $0.463954 | $0.566152 | |||
Operating activities | |||||
Research & development | |||||
Selling, general & administrative | $1.502807 | $1.06029 | |||
Total operating expenses | $1.652073 | $1.213086 | |||
Operating income | -$1.188119 | -$0.646934 | |||
Income from continuing operations | |||||
EBIT | -$2.851446 | -$5.812156 | |||
Income tax expense | -$0.002774 | $0.00005 | |||
Interest expense | $0.260992 | $0.209831 | |||
Net income | |||||
Net income | -$3.109664 | -$6.022037 | |||
Income (for common shares) | -$3.109664 | -$6.022037 |
(in millions USD) | 2016 | 2015 | ||
---|---|---|---|---|
Revenue | ||||
Total revenue | $1.79219 | $0.916995 | ||
Cost of revenue | ||||
Gross profit | $1.79219 | $0.916995 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $4.855031 | $6.670468 | ||
Total operating expenses | $5.421424 | $7.308097 | ||
Operating income | -$3.629234 | -$6.391102 | ||
Income from continuing operations | ||||
EBIT | -$15.477719 | -$19.472274 | ||
Income tax expense | $0.001767 | $0.002148 | ||
Interest expense | $0.886874 | $0.771408 | ||
Net income | ||||
Net income | -$16.36636 | -$20.24583 | ||
Income (for common shares) | -$16.36636 | -$20.24583 |
Cash flows
(in millions USD) | 31 Dec 2016 | 30 Sep 2016 | |||
---|---|---|---|---|---|
Net income | -$3.109664 | -$6.022037 | |||
Operating activities | |||||
Depreciation | $0.00017 | -$0.122497 | |||
Business acquisitions & disposals | |||||
Stock-based compensation | $0.111946 | $0.11295 | |||
Total cash flows from operations | $7.066475 | $1.544491 | |||
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 | ||||
Effect of exchange rate | |||||
Change in cash and equivalents | $2.049099 | $1.543053 |
(in millions USD) | 2016 | 2015 | ||
---|---|---|---|---|
Net income | -$16.36636 | -$20.24583 | ||
Operating activities | ||||
Depreciation | -$0.353161 | -$0.469224 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | $0.158973 | $0.798965 | ||
Total cash flows from operations | $2.552418 | -$6.52996 | ||
Investing activities | ||||
Capital expenditures | -$0.001438 | -$0.008816 | ||
Investments | ||||
Total cash flows from investing | -$0.001438 | -$0.008816 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$1.199994 | |||
Net borrowings | -$5 | $5 | ||
Total cash flows from financing | -$5.039691 | $3.713092 | ||
Effect of exchange rate | ||||
Change in cash and equivalents | -$2.488711 | -$2.825684 |
ACST
Quarterly EPS estimates
Profit margin
Debt to assets
Cash flow
Balance sheet
(in millions USD) | 29 Sep 2022 | 29 Jun 2022 | |||
---|---|---|---|---|---|
Current assets | |||||
Cash | $34.926 | $38.377 | |||
Short term investments | $0.014 | $0.016 | |||
Net receivables | $0.859 | $0.964 | |||
Inventory | |||||
Other current assets | $0.352 | $0.352 | |||
Total current assets | $37.505 | $41.248 | |||
Long term investments | |||||
Property, plant & equipment | $0.632 | $0.909 | |||
Goodwill | $12.964 | $12.964 | |||
Intangible assets | $69.81 | $69.81 | |||
Other assets | |||||
Total assets | $120.911 | $124.931 | |||
Current liabilities | |||||
Accounts payable | $3.735 | $3.062 | |||
Short long term debt | |||||
Other current liabilities | |||||
Total current liabilities | $3.805 | $3.707 | |||
Long term debt | |||||
Other liabilities | $16.492 | $16.647 | |||
Minority interest | |||||
Total liabilities | $20.747 | $20.528 | |||
Stockholders' equity | |||||
Common stock | $258.294 | $258.185 | |||
Retained earnings | -$165.29 | -$160.361 | |||
Treasury stock | -$6.04 | -$6.039 | |||
Capital surplus | $13.2 | $12.618 | |||
Total stockholder equity | $100.164 | $104.403 | |||
Net tangible assets | $17.39 | $21.629 |
(in millions USD) | 2022 | 2021 | ||
---|---|---|---|---|
Current assets | ||||
Cash | $30.339 | $50.942 | ||
Short term investments | $13.322 | $9.789 | ||
Net receivables | $0.548 | $0.53 | ||
Inventory | ||||
Other current assets | $0.602 | $0.768 | ||
Total current assets | $45.531 | $62.372 | ||
Long term investments | ||||
Property, plant & equipment | $0.315 | $0.086 | ||
Goodwill | $12.964 | |||
Intangible assets | $69.81 | |||
Other assets | ||||
Total assets | $128.62 | $62.458 | ||
Current liabilities | ||||
Accounts payable | $1.678 | $0.115 | ||
Short long term debt | ||||
Other current liabilities | ||||
Total current liabilities | $3.26 | $1.579 | ||
Long term debt | ||||
Other liabilities | $16.899 | $5.219 | ||
Minority interest | ||||
Total liabilities | $20.35 | $6.798 | ||
Stockholders' equity | ||||
Common stock | $257.99 | $197.194 | ||
Retained earnings | -$155.837 | -$146.018 | ||
Treasury stock | -$6.037 | -$6.333 | ||
Capital surplus | $12.154 | $10.817 | ||
Total stockholder equity | $108.27 | $55.66 | ||
Net tangible assets | $25.496 | $55.66 |
Income statement
(in millions USD) | 29 Sep 2022 | 29 Jun 2022 | |||
---|---|---|---|---|---|
Revenue | |||||
Total revenue | |||||
Cost of revenue | |||||
Gross profit | |||||
Operating activities | |||||
Research & development | $3.292 | $2.59 | |||
Selling, general & administrative | $1.816 | $2.14 | |||
Total operating expenses | $5.108 | $4.73 | |||
Operating income | -$5.108 | -$4.73 | |||
Income from continuing operations | |||||
Net other income | $0.024 | -$0.036 | |||
EBIT | -$5.108 | -$4.73 | |||
Income before tax | -$5.084 | -$4.766 | |||
Income tax expense | -$0.155 | -$0.242 | |||
Minority interest | |||||
Net income | |||||
Net income | -$4.929 | -$4.524 | |||
Income (for common shares) | -$4.929 | -$4.524 |
(in millions USD) | 2022 | 2021 | ||
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.196 | |||
Cost of revenue | $0.076 | |||
Gross profit | $0.12 | |||
Operating activities | ||||
Research & development | $5.559 | $4.173 | ||
Selling, general & administrative | $6.581 | $6.663 | ||
Total operating expenses | $12.14 | $10.912 | ||
Operating income | -$12.14 | -$10.716 | ||
Income from continuing operations | ||||
Net other income | $1.673 | -$8.962 | ||
EBIT | -$12.14 | -$10.716 | ||
Income before tax | -$10.467 | -$19.678 | ||
Income tax expense | -$0.648 | |||
Minority interest | ||||
Net income | ||||
Net income | -$9.819 | -$19.678 | ||
Income (for common shares) | -$9.819 | -$19.678 |
Cash flows
(in millions USD) | 29 Sep 2022 | 29 Jun 2022 | |||
---|---|---|---|---|---|
Net income | -$4.929 | -$4.524 | |||
Operating activities | |||||
Depreciation | -$0.061 | $0.167 | |||
Change in accounts receivable | $0.075 | -$0.434 | |||
Changes in inventory | |||||
Total cash flows from operations | -$3.439 | -$5.426 | |||
Investing activities | |||||
Capital expenditures | -$0.002 | -$0.007 | |||
Investments | -$0.094 | $13.265 | |||
Other cash flows from investing | |||||
Total cash flows from investing | -$0.096 | $13.258 | |||
Financing activities | |||||
Dividends paid | |||||
Net borrowings | |||||
Other cash flows from financing | |||||
Total cash flows from financing | $0.109 | $0.195 | |||
Effect of exchange rate | -$0.025 | $0.011 | |||
Change in cash and equivalents | -$3.451 | $8.038 |
(in millions USD) | 2022 | 2021 | ||
---|---|---|---|---|
Net income | -$9.819 | -$19.678 | ||
Operating activities | ||||
Depreciation | $0.924 | |||
Change in accounts receivable | -$0.018 | $0.058 | ||
Changes in inventory | ||||
Total cash flows from operations | -$17.234 | -$14.319 | ||
Investing activities | ||||
Capital expenditures | -$0.069 | |||
Investments | -$3.522 | -$9.789 | ||
Other cash flows from investing | ||||
Total cash flows from investing | -$3.522 | -$9.858 | ||
Financing activities | ||||
Dividends paid | ||||
Net borrowings | ||||
Other cash flows from financing | -$0.143 | |||
Total cash flows from financing | $59.49 | |||
Effect of exchange rate | $0.153 | $1.389 | ||
Change in cash and equivalents | -$20.603 | $36.702 |
Quarterly EPS estimates
Profit margin
Debt to assets
Cash flow
Balance sheet
(in millions USD) | 30 Jun 2024 | 31 Mar 2024 | |||
---|---|---|---|---|---|
Current assets | |||||
Cash | $8.588 | $14.606 | |||
Short term investments | $1.158 | $1.145 | |||
Net receivables | $2.289 | $2.217 | |||
Inventory | $3.223 | $3.249 | |||
Total current assets | $17.17 | $24.133 | |||
Long term investments | |||||
Property, plant & equipment | $4.815 | $5.379 | |||
Goodwill & intangible assets | |||||
Total noncurrent assets | $5.697 | $6.589 | |||
Total investments | $1.158 | $1.145 | |||
Total assets | $22.867 | $30.722 | |||
Current liabilities | |||||
Accounts payable | $3.759 | $5.108 | |||
Deferred revenue | $1.925 | $2.382 | |||
Short long term debt | $1.208 | $2.351 | |||
Total current liabilities | $13.413 | $16.131 | |||
Long term debt | $41.202 | $38.064 | |||
Total noncurrent liabilities | $44.341 | $40.371 | |||
Total debt | $42.41 | $40.415 | |||
Total liabilities | $57.754 | $56.502 | |||
Stockholders' equity | |||||
Retained earnings | -$694.675 | -$683.087 | |||
Other stockholder equity | -$0.449 | -$0.618 | |||
Total stockholder equity | -$34.887 | -$25.78 |
(in millions USD) | 2023 | 2022 | ||
---|---|---|---|---|
Current assets | ||||
Cash | $12.138 | $34.905 | ||
Short term investments | $1.081 | $10.656 | ||
Net receivables | $2.622 | $2.416 | ||
Inventory | $3.31 | $5.194 | ||
Total current assets | $24.466 | $56.014 | ||
Long term investments | ||||
Property, plant & equipment | $5.084 | $7.759 | ||
Goodwill & intangible assets | ||||
Total noncurrent assets | $6.9 | $9.001 | ||
Total investments | $1.081 | $10.656 | ||
Total assets | $31.366 | $65.015 | ||
Current liabilities | ||||
Accounts payable | $4.796 | $4.501 | ||
Deferred revenue | $2.667 | $0.547 | ||
Short long term debt | $2.286 | $58.355 | ||
Total current liabilities | $12.034 | $66.557 | ||
Long term debt | $36.934 | $19.185 | ||
Total noncurrent liabilities | $39.22 | $20.722 | ||
Total debt | $39.22 | $77.54 | ||
Total liabilities | $51.254 | $87.279 | ||
Stockholders' equity | ||||
Retained earnings | -$668.857 | -$607.239 | ||
Other stockholder equity | -$0.612 | -$0.4 | ||
Total stockholder equity | -$19.888 | -$22.264 |
Income statement
(in millions USD) | 30 Jun 2024 | 31 Mar 2024 | |||
---|---|---|---|---|---|
Revenue | |||||
Total revenue | $2.986 | $2.921 | |||
Cost of revenue | $2.31 | $2.198 | |||
Gross profit | $0.676 | $0.723 | |||
Operating activities | |||||
Research & development | $3.903 | $5.173 | |||
Selling, general & administrative | $5.379 | $5.706 | |||
Total operating expenses | $9.282 | $10.879 | |||
Operating income | -$8.606 | -$10.156 | |||
Income from continuing operations | |||||
EBIT | -$8.999 | -$11.78 | |||
Income tax expense | |||||
Interest expense | $2.589 | $2.45 | |||
Net income | |||||
Net income | -$11.588 | -$14.23 | |||
Income (for common shares) | -$11.588 | -$14.23 |
(in millions USD) | 2023 | 2022 | ||
---|---|---|---|---|
Revenue | ||||
Total revenue | $12.059 | $12.752 | ||
Cost of revenue | $9.509 | $9.449 | ||
Gross profit | $2.55 | $3.303 | ||
Operating activities | ||||
Research & development | $25.353 | $26.915 | ||
Selling, general & administrative | $31.225 | $39.193 | ||
Total operating expenses | $56.578 | $66.108 | ||
Operating income | -$54.028 | -$62.805 | ||
Income from continuing operations | ||||
EBIT | -$53.025 | -$58.799 | ||
Income tax expense | $0.85 | -$0.077 | ||
Interest expense | $7.743 | $3.771 | ||
Net income | ||||
Net income | -$61.618 | -$62.493 | ||
Income (for common shares) | -$61.618 | -$62.493 |
Cash flows
(in millions USD) | 30 Jun 2024 | 31 Mar 2024 | |||
---|---|---|---|---|---|
Net income | -$11.588 | -$14.23 | |||
Operating activities | |||||
Depreciation | $0.877 | $0.858 | |||
Business acquisitions & disposals | |||||
Stock-based compensation | $0.966 | $1.297 | |||
Total cash flows from operations | -$7.583 | -$8.452 | |||
Investing activities | |||||
Capital expenditures | -$0.002 | -$0.513 | |||
Investments | |||||
Total cash flows from investing | -$0.002 | -$0.513 | |||
Financing activities | |||||
Dividends paid | |||||
Sale and purchase of stock | $10.232 | ||||
Net borrowings | -$1.184 | -$0.079 | |||
Total cash flows from financing | $1.396 | $11.439 | |||
Effect of exchange rate | $0.171 | -$0.006 | |||
Change in cash and equivalents | -$6.018 | $2.468 |
(in millions USD) | 2023 | 2022 | ||
---|---|---|---|---|
Net income | -$61.618 | -$62.493 | ||
Operating activities | ||||
Depreciation | $3.254 | $3 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | $5.387 | $10.625 | ||
Total cash flows from operations | -$40.196 | -$48.728 | ||
Investing activities | ||||
Capital expenditures | -$1.035 | -$0.554 | ||
Investments | $9.695 | $12.971 | ||
Total cash flows from investing | $8.66 | $12.417 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $4 | $33.103 | ||
Net borrowings | $5.019 | -$1.281 | ||
Total cash flows from financing | $9.019 | $31.63 | ||
Effect of exchange rate | -$0.25 | -$0.312 | ||
Change in cash and equivalents | -$22.767 | -$4.993 |
ARAY
Quarterly EPS estimates
Profit margin
Debt to assets
Cash flow
Balance sheet
(in millions USD) | 31 Mar 2024 | 31 Dec 2023 | |||
---|---|---|---|---|---|
Current assets | |||||
Cash | $62.154 | $74.492 | |||
Short term investments | |||||
Net receivables | $73.154 | $77.397 | |||
Inventory | $159.566 | $155.228 | |||
Total current assets | $313.91 | $331.17 | |||
Long term investments | $13.586 | $14.536 | |||
Property, plant & equipment | $54.514 | $49.013 | |||
Goodwill & intangible assets | $57.752 | $57.887 | |||
Total noncurrent assets | $148.617 | $145.18 | |||
Total investments | $13.586 | $14.536 | |||
Total assets | $462.527 | $476.35 | |||
Current liabilities | |||||
Accounts payable | $44.43 | $39.18 | |||
Deferred revenue | $97.358 | $102.215 | |||
Short long term debt | $12.527 | $12.445 | |||
Total current liabilities | $198.39 | $209.306 | |||
Long term debt | $194.463 | $189.778 | |||
Total noncurrent liabilities | $223.056 | $219.391 | |||
Total debt | $206.99 | $202.223 | |||
Total liabilities | $421.446 | $428.697 | |||
Stockholders' equity | |||||
Retained earnings | -$521.068 | -$514.726 | |||
Other stockholder equity | -$1.908 | $1.057 | |||
Total stockholder equity | $41.081 | $47.653 |
(in millions USD) | 2023 | 2022 | ||
---|---|---|---|---|
Current assets | ||||
Cash | $91.202 | $90.154 | ||
Short term investments | ||||
Net receivables | $74.777 | $94.442 | ||
Inventory | $145.15 | $142.254 | ||
Total current assets | $338.033 | $350.89 | ||
Long term investments | $15.128 | $13.879 | ||
Property, plant & equipment | $46.779 | $29.483 | ||
Goodwill & intangible assets | $57.891 | $58.09 | ||
Total noncurrent assets | $141.181 | $121.959 | ||
Total investments | $15.128 | $13.879 | ||
Total assets | $479.214 | $472.849 | ||
Current liabilities | ||||
Accounts payable | $33.739 | $31.337 | ||
Deferred revenue | $99.264 | $100.069 | ||
Short long term debt | $9.872 | $17.13 | ||
Total current liabilities | $198.637 | $208.858 | ||
Long term debt | $195.164 | $182.36 | ||
Total noncurrent liabilities | $226.918 | $210.802 | ||
Total debt | $205.036 | $199.49 | ||
Total liabilities | $425.555 | $419.66 | ||
Stockholders' equity | ||||
Retained earnings | -$502.136 | -$492.522 | ||
Other stockholder equity | $0.422 | $2.406 | ||
Total stockholder equity | $53.659 | $53.189 |
Income statement
(in millions USD) | 31 Mar 2024 | 31 Dec 2023 | |||
---|---|---|---|---|---|
Revenue | |||||
Total revenue | $101.132 | $107.238 | |||
Cost of revenue | $72.058 | $71.336 | |||
Gross profit | $29.074 | $35.902 | |||
Operating activities | |||||
Research & development | $10.909 | $15.281 | |||
Selling, general & administrative | $22.727 | $24.585 | |||
Total operating expenses | $33.636 | $39.866 | |||
Operating income | -$4.562 | -$3.964 | |||
Income from continuing operations | |||||
EBIT | -$5.898 | -$8.743 | |||
Income tax expense | $0.444 | $0.878 | |||
Interest expense | |||||
Net income | |||||
Net income | -$6.342 | -$9.621 | |||
Income (for common shares) | -$6.342 | -$9.621 |
(in millions USD) | 2023 | 2022 | ||
---|---|---|---|---|
Revenue | ||||
Total revenue | $447.605 | $429.909 | ||
Cost of revenue | $293.645 | $269.954 | ||
Gross profit | $153.96 | $159.955 | ||
Operating activities | ||||
Research & development | $57.129 | $57.752 | ||
Selling, general & administrative | $94.449 | $94.055 | ||
Total operating expenses | $151.578 | $151.807 | ||
Operating income | $2.382 | $8.148 | ||
Income from continuing operations | ||||
EBIT | -$6.788 | -$2.002 | ||
Income tax expense | $2.492 | $3.345 | ||
Interest expense | ||||
Net income | ||||
Net income | -$9.28 | -$5.347 | ||
Income (for common shares) | -$9.28 | -$5.347 |
Cash flows
(in millions USD) | 31 Mar 2024 | 31 Dec 2023 | |||
---|---|---|---|---|---|
Net income | -$6.342 | -$9.621 | |||
Operating activities | |||||
Depreciation | $1.601 | $1.546 | |||
Business acquisitions & disposals | |||||
Stock-based compensation | $2.735 | $2.314 | |||
Total cash flows from operations | -$8.102 | -$5.093 | |||
Investing activities | |||||
Capital expenditures | -$0.795 | -$1.249 | |||
Investments | |||||
Total cash flows from investing | -$0.795 | -$1.249 | |||
Financing activities | |||||
Dividends paid | |||||
Sale and purchase of stock | $1.36 | ||||
Net borrowings | -$1.5 | -$1.5 | |||
Total cash flows from financing | -$1.5 | -$0.257 | |||
Effect of exchange rate | -$1.941 | $2.4 | |||
Change in cash and equivalents | -$12.338 | -$4.199 |
(in millions USD) | 2023 | 2022 | ||
---|---|---|---|---|
Net income | -$9.28 | -$5.347 | ||
Operating activities | ||||
Depreciation | $4.527 | $5.513 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | $10.053 | $10.6 | ||
Total cash flows from operations | $15.539 | -$2.4 | ||
Investing activities | ||||
Capital expenditures | -$12.614 | -$4.717 | ||
Investments | ||||
Total cash flows from investing | -$12.681 | -$4.717 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $2.2 | $3.889 | ||
Net borrowings | -$4.113 | -$19 | ||
Total cash flows from financing | -$2.112 | -$15.369 | ||
Effect of exchange rate | $0.302 | -$5.561 | ||
Change in cash and equivalents | $1.048 | -$28.047 |
Quarterly EPS estimates
Profit margin
Debt to assets
Cash flow
Balance sheet
(in millions USD) | 30 Sep 2023 | 30 Jun 2023 | |||
---|---|---|---|---|---|
Current assets | |||||
Cash | $13.389 | $7.41 | |||
Short term investments | |||||
Net receivables | |||||
Inventory | |||||
Total current assets | $14.422 | $8.836 | |||
Long term investments | |||||
Property, plant & equipment | |||||
Goodwill & intangible assets | |||||
Total noncurrent assets | $8.839 | $8.889 | |||
Total investments | |||||
Total assets | $23.261 | $17.725 | |||
Current liabilities | |||||
Accounts payable | $1.026 | $1.212 | |||
Deferred revenue | |||||
Short long term debt | |||||
Total current liabilities | $3.574 | $4.22 | |||
Long term debt | |||||
Total noncurrent liabilities | $1.38 | $3.086 | |||
Total debt | |||||
Total liabilities | $4.954 | $7.306 | |||
Stockholders' equity | |||||
Retained earnings | -$439.709 | -$438.352 | |||
Other stockholder equity | |||||
Total stockholder equity | $18.307 | $10.419 |
(in millions USD) | 2022 | 2021 | ||
---|---|---|---|---|
Current assets | ||||
Cash | $20.275 | $12.663 | ||
Short term investments | $0.495 | $38.967 | ||
Net receivables | $0.309 | $0.16 | ||
Inventory | $1.178 | $1.111 | ||
Total current assets | $24.566 | $55.489 | ||
Long term investments | ||||
Property, plant & equipment | $13.856 | $20.23 | ||
Goodwill & intangible assets | ||||
Total noncurrent assets | $22.921 | $22.404 | ||
Total investments | $0.495 | $38.967 | ||
Total assets | $47.487 | $77.893 | ||
Current liabilities | ||||
Accounts payable | $2.04 | $2.121 | ||
Deferred revenue | $1.036 | $1.151 | ||
Short long term debt | $7.464 | $9.864 | ||
Total current liabilities | $13.77 | $18.509 | ||
Long term debt | $2.959 | $8.757 | ||
Total noncurrent liabilities | $11.903 | $95.277 | ||
Total debt | $10.423 | $18.621 | ||
Total liabilities | $25.673 | $113.786 | ||
Stockholders' equity | ||||
Retained earnings | -$425.829 | -$473.584 | ||
Other stockholder equity | ||||
Total stockholder equity | $21.814 | -$35.893 |
Income statement
(in millions USD) | 30 Sep 2023 | 30 Jun 2023 | |||
---|---|---|---|---|---|
Revenue | |||||
Total revenue | $0.117 | $0.253 | |||
Cost of revenue | |||||
Gross profit | $0.117 | $0.253 | |||
Operating activities | |||||
Research & development | $1.178 | $1.552 | |||
Selling, general & administrative | $2.248 | $2.67 | |||
Total operating expenses | $3.426 | $4.222 | |||
Operating income | -$3.309 | -$3.969 | |||
Income from continuing operations | |||||
EBIT | -$1.355 | -$3.912 | |||
Income tax expense | $0.002 | $0.003 | |||
Interest expense | $0.456 | ||||
Net income | |||||
Net income | -$1.357 | -$4.371 | |||
Income (for common shares) | -$1.357 | -$4.371 |
(in millions USD) | 2022 | 2021 | ||
---|---|---|---|---|
Revenue | ||||
Total revenue | $1.771 | $2.818 | ||
Cost of revenue | $2.591 | $3.753 | ||
Gross profit | -$0.82 | -$0.935 | ||
Operating activities | ||||
Research & development | $5.193 | $4.095 | ||
Selling, general & administrative | $25.672 | $30.935 | ||
Total operating expenses | $35.813 | $35.03 | ||
Operating income | -$36.633 | -$35.965 | ||
Income from continuing operations | ||||
EBIT | $48.921 | -$32.803 | ||
Income tax expense | $0.013 | $0.005 | ||
Interest expense | $1.153 | $2.291 | ||
Net income | ||||
Net income | $47.755 | -$35.099 | ||
Income (for common shares) | $42.329 | -$35.099 |
Cash flows
(in millions USD) | 30 Sep 2023 | 30 Jun 2023 | |||
---|---|---|---|---|---|
Net income | -$1.357 | -$4.371 | |||
Operating activities | |||||
Depreciation | $0.049 | ||||
Business acquisitions & disposals | $2.723 | ||||
Stock-based compensation | $0.378 | $0.471 | |||
Total cash flows from operations | -$2.96 | -$5.333 | |||
Investing activities | |||||
Capital expenditures | |||||
Investments | |||||
Total cash flows from investing | $2.723 | ||||
Financing activities | |||||
Dividends paid | |||||
Sale and purchase of stock | $8.939 | ||||
Net borrowings | -$3.333 | ||||
Total cash flows from financing | $8.939 | -$3.333 | |||
Effect of exchange rate | |||||
Change in cash and equivalents | $5.979 | -$5.943 |
(in millions USD) | 2022 | 2021 | ||
---|---|---|---|---|
Net income | $47.755 | -$35.099 | ||
Operating activities | ||||
Depreciation | $1.647 | $1.973 | ||
Business acquisitions & disposals | -$1.687 | -$0.821 | ||
Stock-based compensation | $2.889 | $4.609 | ||
Total cash flows from operations | -$28.331 | -$30.002 | ||
Investing activities | ||||
Capital expenditures | -$0.364 | -$1.827 | ||
Investments | $38.501 | -$23.475 | ||
Total cash flows from investing | $36.45 | -$26.123 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $8.06 | $50.596 | ||
Net borrowings | -$8.433 | -$8.833 | ||
Total cash flows from financing | -$0.507 | $41.514 | ||
Effect of exchange rate | ||||
Change in cash and equivalents | $7.612 | -$14.611 |