Please enter the stock ticker. Add .to for Canadian stocks.
All numbers in thousands except per share items and ratios.
Put a checkmark beside items to have them appear in the chart below.
| Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5,155,000 | 6,754,000 | 19,263,000 | 17,736,000 | 274,490 | 48,036 | 122,512 | 176,974 | 101,536 |
| Revenue Growth | - | -64.94% | 8.61% | 6,361.44% | 471.43% | -60.79% | -30.77% | 74.30% | |
| Cost of Revenue | 4,033,000 | 4,693,000 | 5,416,000 | 2,617,000 | 7,933 | 31,021 | 454,082 | 0 | 0 |
| Gross Profit | 1,122,000 | 2,061,000 | 13,847,000 | 15,119,000 | 266,557 | 17,015 | -331,570 | 176,974 | 101,536 |
| Gross Profit Margin | -11.74% | 30.52% | 71.88% | 85.24% | 97.11% | 35.42% | -270.64% | 100.00% | 100.00% |
| Research and Development | 4,741,000 | 4,845,000 | 3,295,000 | 1,991,000 | 1,370,339 | 496,309 | 454,082 | 410,459 | 274,717 |
| General and Administrative Expenses | 1,518,000 | 1,549,000 | 1,132,000 | 567,000 | 188,267 | 109,620 | 94,252 | 64,722 | 57,450 |
| Total Operating Expenses | 6,261,000 | 6,300,000 | 4,427,000 | 1,823,000 | 1,029,701 | 593,756 | 535,778 | 446,330 | 325,307 |
| Operating Income or Loss | -5,139,000 | -4,239,000 | 9,420,000 | 13,296,000 | -763,144 | -545,720 | -413,266 | -269,356 | -223,771 |
| Operating Margin | -352.62% | -62.76% | 48.90% | 74.97% | -278.02% | -1,136.06% | -337.33% | -152.20% | -220.39% |
| Interest Expense | 35,000 | 38,000 | 29,000 | 18,000 | 9,886 | 6,612 | 0 | 0 | 0 |
| EBITDA | -4,468,000 | -3,211,000 | 9,768,000 | 13,296,000 | -763,144 | -545,720 | -413,266 | -248,819 | -208,657 |
| Depreciation and Amortization | 579,000 | 621,000 | 348,000 | 232,000 | 31,251 | 31,021 | 24,862 | 20,537 | 15,114 |
| Income Before Tax | -4,802,000 | -3,942,000 | 9,575,000 | 13,285,000 | -744,513 | -514,716 | -384,408 | -255,996 | -215,168 |
| Income Tax Expense | 1,166,000 | 772,000 | 1,213,000 | 1,083,000 | 2,551 | -695 | 326 | -80 | 1,043 |
| Net Income | -5,968,000 | -4,714,000 | 8,362,000 | 12,202,000 | -747,064 | -514,021 | -384,734 | -255,916 | -216,211 |
| Net Income Margin | -323.82% | -69.80% | 43.41% | 68.80% | -272.16% | -1,070.07% | -314.04% | -144.61% | -212.94% |
| EPS | -15.66 | -12.34 | 21.22 | 30.28 | -1.96 | -1.55 | -4.74 | -0.68 | -0.58 |
| EPS Diluted | -15.68 | -12.34 | 20.10 | 28.31 | -1.96 | -1.55 | -4.74 | -0.68 | -0.58 |
| Weighted Average Shares Out | - | 382,000 | 394,000 | 403,000 | 381,333 | 330,802 | 81,114 | 376,000 | 376,000 |
| Weighted Average Shares Out Diluted | - | 382,000 | 416,000 | 431,000 | 381,333 | 330,802 | 81,114 | 376,000 | 376,000 |
| Reported Currency: USD | Q1 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||
| Cash and Cash Equivalents | 2,068,000 | 2,907,000 | 3,205,000 | 6,848,000 | 2,623,850 | 235,876 | 658,364 | 134,859 | 50,080 |
| Short Term Investments | 6,472,000 | 5,697,000 | 6,697,000 | 3,879,000 | 1,983,758 | 867,124 | 863,063 | 621,170 | 1,008,058 |
| Cash + Short Term Investments | 8,540,000 | 8,604,000 | 9,902,000 | 17,570,000 | 5,246,456 | 1,262,987 | 1,694,417 | 756,029 | 1,058,138 |
| Net Receivables | 387,000 | 1,081,000 | 1,385,000 | 3,296,000 | 1,410,527 | 16,297 | 30,583 | 16,656 | 17,951 |
| Inventory | 295,000 | 202,000 | 949,000 | 1,441,000 | 46,527 | -904,193 | -172,990 | 0 | 0 |
| Other Current Assets | 378,000 | 88,000 | 1,195,000 | 55,000 | -405,631 | 887,896 | 10,996 | 10,538 | 11,063 |
| Total Current Assets | 9,600,000 | 10,325,000 | 13,431,000 | 17,570,000 | 6,297,879 | 1,262,987 | 1,563,006 | 783,223 | 1,087,152 |
| Non-Current Assets | |||||||||
| Property, Plant and Equipment | 2,760,000 | 2,658,000 | 2,139,000 | 1,383,000 | 387,090 | 287,909 | 211,977 | 139,031 | 81,207 |
| Goodwill | 52,000 | 52,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 43,000 | 44,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 3,694,000 | 4,743,000 | 8,318,000 | 6,843,000 | 638,848 | 159,987 | 172,990 | 145,851 | 236,569 |
| Tax Assets | 81,000 | 81,000 | 982,000 | 326,000 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 499,000 | 523,000 | 988,000 | 46,000 | 12,933 | -121,461 | 14,176 | 16,384 | 12,233 |
| Total Non-Current Assets | 7,129,000 | 8,101,000 | 12,427,000 | 7,099,000 | 1,038,871 | 326,435 | 399,143 | 301,266 | 330,009 |
| Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 16,729,000 | 18,426,000 | 25,858,000 | 24,669,000 | 7,336,750 | 1,589,422 | 1,962,149 | 1,084,489 | 1,417,161 |
| Current Liabilities | |||||||||
| Accounts Payable | 183,000 | 520,000 | 487,000 | 302,000 | 18,359 | 7,090 | 31,210 | 20,725 | 28,157 |
| Short Term Debt | 25,000 | 25,000 | 196,000 | 211,000 | 469,591 | 67,652 | 79,073 | 72,715 | 25,052 |
| Tax Payables | 52,000 | 63,000 | 48,000 | 876,000 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 559,000 | 568,000 | 2,038,000 | 6,253,000 | 3,867,193 | 63,310 | 109,056 | 96,739 | 107,739 |
| Other Current Liabilities | 1,613,000 | 1,902,000 | 2,202,000 | 2,362,000 | 33,665 | 5,063 | 3,464 | 1,282 | 1,854 |
| Total Current Liabilities | 2,380,000 | 3,015,000 | 4,923,000 | 9,128,000 | 4,388,808 | 143,115 | 222,803 | 191,461 | 162,802 |
| Non-Current Liabilities | |||||||||
| Long Term Debt | 1,212,000 | 1,218,000 | 1,004,000 | 705,000 | 207,295 | 132,364 | 33,489 | 15,687 | 12,500 |
| Deferred Revenue | 58,000 | 83,000 | 673,000 | 615,000 | 177,419 | 138,995 | 165,352 | 242,929 | 394,250 |
| Deferred Tax | -58,000 | 0 | 229,000 | 200,000 | 0 | 0 | 10,006 | 7,586 | 4,654 |
| Other Non-Current Liabilities | 320,000 | 256,000 | -94,000 | -124,000 | 1,853 | 138 | 258 | 1,530 | 1,104 |
| Total Non-Current Liabilities | 1,532,000 | 1,557,000 | 1,812,000 | 1,396,000 | 386,567 | 271,497 | 209,105 | 267,732 | 412,508 |
| Total Liabilities | 3,912,000 | 4,572,000 | 6,735,000 | 10,524,000 | 4,775,375 | 414,612 | 431,908 | 459,193 | 575,310 |
| Common Stock | 0 | 0 | 0 | 0 | 40 | 34 | 33 | 6 | 6 |
| Retained Earnings | 12,431,000 | 13,606,000 | 18,320,000 | 9,958,000 | -2,243,518 | -1,496,454 | -1,006,627 | -621,893 | -365,718 |
| Accumulated Other Comprehensive Income/Loss | -101,000 | -123,000 | -370,000 | -24,000 | 3,004 | 1,804 | -1,320 | -1,157 | -403 |
| Total Stockholders Equity | 12,817,000 | 13,854,000 | 19,123,000 | 14,145,000 | 2,561,375 | 1,174,810 | 1,530,241 | 625,296 | 841,851 |
| Total Investments | 10,166,000 | 4,677,000 | 15,015,000 | 10,722,000 | 2,622,606 | 1,027,111 | 1,036,053 | 767,021 | 1,244,627 |
| Total Debt | 1,237,000 | 1,243,000 | 1,200,000 | 916,000 | 207,295 | 132,364 | 33,489 | 15,687 | 12,500 |
| Net Debt | -831,000 | -1,664,000 | -2,005,000 | -5,932,000 | -2,416,555 | -103,512 | -624,875 | -119,172 | -37,580 |
| Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|
| Cash Flows from Operating Activities | |||||||||
| Net Income | -5,968,000 | -4,714,000 | 8,362,000 | 12,202,000 | -747,064 | -514,021 | -384,734 | -255,916 | -216,211 |
| Depreciation & Amortization | 579,000 | 621,000 | 348,000 | 232,000 | 31,251 | 31,021 | 24,862 | 20,537 | 15,114 |
| Deferred Income Tax | 1,138,000 | 828,000 | -559,000 | -318,000 | 10,423 | 0 | 0 | 0 | 288 |
| Stock Based Compensation | 331,000 | 305,000 | 226,000 | 142,000 | 93,000 | 81,122 | 0 | 40,055 | 39,360 |
| Change in Working Capital | 1,065,000 | -139,000 | -3,455,000 | 990,000 | 2,577,054 | -53,664 | -42,583 | -137,246 | 225,993 |
| Accounts Receivable | 976,000 | 493,000 | 1,790,000 | -1,784,000 | -1,385,191 | 7,216 | 832 | 106 | 52,337 |
| Inventory | 438,000 | 747,000 | 492,000 | -1,394,000 | -46,527 | 7,203 | 4,408 | 34,803 | -582 |
| Accounts Payable | -173,000 | 13,000 | 240,000 | 204,000 | 11,875 | -23,964 | 15,017 | -12,766 | 5,993 |
| Other Working Capital | -176,000 | -1,392,000 | -5,977,000 | 3,964,000 | 3,996,897 | -44,119 | -62,840 | -159,389 | 168,245 |
| Other Non-Cash Items | -213,000 | -19,000 | 59,000 | 372,000 | 62,286 | -3,426 | -975 | 1,086 | 2,478 |
| Net Cash Provided by Operating Activities | -2,882,000 | -3,118,000 | 4,981,000 | 13,620,000 | 2,026,971 | -458,968 | -330,865 | -331,484 | 66,734 |
| Cash Flows from Investing Activities | |||||||||
| Investments in Property, Plant, and Equipment | -790,000 | -707,000 | -400,000 | -284,000 | -67,448 | -31,554 | -105,766 | -58,401 | -33,144 |
| Acquisitions Net | 0 | -85,000 | 0 | 0 | 1,604,000 | -17,000 | 0 | 0 | 0 |
| Purchases of Investments | -5,196,000 | -3,760,000 | -11,435,000 | -12,652,000 | -2,956,295 | -1,145,226 | -1,227,709 | -727,203 | -1,415,461 |
| Sales/Maturities of Investments | 8,322,000 | 8,781,000 | 6,699,000 | 4,443,000 | 1,351,815 | 1,161,835 | 960,381 | 1,202,968 | 808,900 |
| Other Investing Activities | 3,398,000 | -23,000 | -40,000 | -30,000 | -1,604,000 | 17,000 | 622 | -1,269 | -8,902 |
| Net Cash Used for Investing Activities | 2,313,000 | 4,206,000 | -5,176,000 | -8,523,000 | -1,671,928 | -14,945 | -372,472 | 416,095 | -648,607 |
| Cash Flows from Financing Activities | |||||||||
| Debt Repayment | -246,000 | -270,000 | -184,000 | -140,000 | -6,215 | -1,000 | -2,175 | -1,285 | 0 |
| Common Stock Issued | 52,000 | 46,000 | 65,000 | 124,000 | 1,852,725 | 47,259 | 563,026 | 212 | 473,543 |
| Common Stock Repurchased | -627,000 | -1,153,000 | -3,329,000 | -857,000 | 7,040 | 2,891 | -8,182 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 129,000 | 270,000 | 184,000 | 124,000 | 186,683 | 971 | 674,173 | 168 | 472,910 |
| Net Cash Used Provided by Financing Activities | -821,000 | -1,377,000 | -3,448,000 | -873,000 | 2,033,193 | 51,121 | 1,226,842 | 168 | 472,910 |
| Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | -1,389,000 | -289,000 | -3,643,000 | 4,224,000 | 2,388,236 | -422,792 | 523,505 | 84,779 | -108,963 |
| Cash at End of Period | 11,771,000 | 2,928,000 | 3,217,000 | 6,860,000 | 2,635,935 | 247,699 | 658,364 | 134,859 | 50,080 |
| Cash at Start of Period | 13,160,000 | 3,217,000 | 6,860,000 | 2,636,000 | 247,699 | 670,491 | 134,859 | 50,080 | 159,043 |
| Free Cash Flow | |||||||||
| Operating Cash Flow | -2,882,000 | -3,118,000 | 4,981,000 | 13,620,000 | 2,026,971 | -458,968 | -330,865 | -331,484 | 66,734 |
| Capital Expenditure | -790,000 | -707,000 | -400,000 | -284,000 | -67,448 | -31,554 | -105,766 | -58,401 | -33,144 |
| Free Cash Flow | -3,672,000 | -3,825,000 | 4,581,000 | 13,336,000 | 1,959,523 | -490,522 | -436,631 | -389,885 | 33,590 |
