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

Quarterly EPS estimates

Profit margin

Debt to assets

Cash flow

(in millions USD) 30 Dec 2020 29 Sep 2020 29 Jun 2020 30 Mar 2020
Current assets
Cash $1.155 $1.406 $2.948 $0.198
Short term investments
Net receivables $11.385 $10.823 $11.211 $12.2
Inventory $0.876 $0.7 $1.49 $1.204
Total current assets $15.962 $15.3 $17.278 $15.503
Long term investments
Property, plant & equipment $38.151 $37.508 $37.494 $36.906
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $62.798 $61.593 $63.719 $61.668
Current liabilities
Accounts payable $3.63 $3.196 $3.202 $4.603
Deferred revenue
Short long term debt $6.877 $5.991 $4.33 $1.923
Total current liabilities $34.561 $31.642 $29.451 $29.047
Long term debt $17.208 $18.826 $21.131 $18.65
Total noncurrent liabilities
Total debt
Total liabilities $55.342 $53.997 $54.492 $51.743
Stockholders' equity
Retained earnings -$22.276 -$21.91 -$20.118 -$19.239
Other stockholder equity
Total stockholder equity $7.431 $7.571 $9.202 $9.89
(in millions USD) 2020 2019 2018
Current assets
Cash $1.406 $0.606 $0.773
Short term investments
Net receivables $10.823 $9.52 $5.14
Inventory $0.7 $1.095 $1.182
Total current assets $15.3 $12.421 $8.061
Long term investments
Property, plant & equipment $37.508 $22.828 $16.61
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $61.593 $41.98 $31.268
Current liabilities
Accounts payable $3.196 $4.941 $3.192
Deferred revenue
Short long term debt $5.991 $1.109 $0.909
Total current liabilities $31.642 $17.499 $11.801
Long term debt $18.826 $13.771 $8.546
Total noncurrent liabilities
Total debt
Total liabilities $53.997 $31.27 $20.384
Stockholders' equity
Retained earnings -$21.91 -$17.097 -$16.231
Other stockholder equity
Total stockholder equity $7.571 $10.675 $10.849

Income statement

(in millions USD) 30 Dec 2020 29 Sep 2020 29 Jun 2020 30 Mar 2020
Revenue
Total revenue $17.885 $15.774 $15.765 $16.012
Cost of revenue $12.008 $11.151 $10.821 $10.819
Gross profit $5.877 $4.623 $4.944 $5.193
Operating activities
Research & development $0.196 $0.521 $0.105 $0.162
Selling, general & administrative $5.667 $5.373 $5.216 $5.226
Total operating expenses $17.871 $17.045 $16.142 $16.207
Operating income $0.014 -$1.271 -$0.377 -$0.195
Income from continuing operations
EBIT $0.014 -$1.271 -$0.377 -$0.195
Income tax expense $0.033 $0.018 $0.021 $0.011
Interest expense -$0.347 -$0.405 -$0.382 -$0.392
Net income
Net income -$0.366 -$1.792 -$0.879 -$0.588
Income (for common shares) -$0.366 -$1.792 -$0.879 -$0.588
(in millions USD) 2020 2019 2018
Revenue
Total revenue $60.469 $43.616 $26.346
Cost of revenue $42.232 $29.581 $18.23
Gross profit $18.237 $14.035 $8.116
Operating activities
Research & development $0.95 $0.627 $0.596
Selling, general & administrative $19.15 $13.561 $7.111
Total operating expenses $62.332 $43.769 $25.937
Operating income -$1.863 -$0.153 $0.409
Income from continuing operations
EBIT -$1.863 -$0.153 $0.409
Income tax expense $0.147 $0.004 -$0.06
Interest expense -$1.49 -$0.642 -$0.274
Net income
Net income -$4.685 -$0.79 -$0.194
Income (for common shares) -$4.685 -$0.79 -$0.194
(in millions USD) 30 Dec 2020 29 Sep 2020 29 Jun 2020 30 Mar 2020
Net income -$0.366 -$1.792 -$0.879 -$0.588
Operating activities
Depreciation $1.102 $2.118 $1.114 $0.984
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $1.652 -$0.096 $1.173 -$1.241
Investing activities
Capital expenditures -$1.474 -$1.106 -$1.743 -$1.186
Investments
Total cash flows from investing -$1.474 -$1.037 -$1.743 -$1.186
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings -$0.433 -$0.394 $3.315 $2.095
Total cash flows from financing -$0.429 -$0.409 $3.32 $2.114
Effect of exchange rate
Change in cash and equivalents -$0.251 -$1.542 $2.75 -$0.313
(in millions USD) 2020 2019 2018
Net income -$4.685 -$0.79 -$0.194
Operating activities
Depreciation $4.98 $2.717 $1.875
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $1.29 $1.777 $3.487
Investing activities
Capital expenditures -$6.2 -$6.878 -$1.317
Investments
Total cash flows from investing -$10.131 -$8.149 -$8.074
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings $9.742 $6.293 $5.038
Total cash flows from financing $9.641 $6.205 $4.926
Effect of exchange rate
Change in cash and equivalents $0.8 -$0.167 $0.339