Exchange: | NASDAQ |
Market Cap: | 473.795M |
Shares Outstanding: | 219.238M |
Sector: | Technology | |||||
Industry: | Computer Hardware | |||||
CEO: | Mr. Yoav Stern | |||||
Full Time Employees: | 519 | |||||
Address: |
|
|||||
Website: | https://www.nano-di.com |
Click to read more…
Operator: Good day, ladies and gentlemen. Welcome to Nano Dimension's Third Quarter 2024 Conference Call. My name is Wyatt, and I'm your operator for today's event. On the call with us today are Yoav Stern, CEO and Member of the Board of Directors; Tomer Pinchas, CFO and COO; and Julien Lederman, VP, Corporate Development. Before we begin, may I remind our listeners that certain information provided on this call may contain forward-looking statements and the safe harbor statement outlined in today's earnings press release also pertains to statements made on this call. If you have not received a copy of the press release, please view it in the Investor Relations section of the company's website. A replay of today's call will also be available on the Investor Relations section of the company's website. Yoav will begin the call with a business update followed by a question-and-answer session, at which time the management team will answer your questions. I would now like to turn the call over to Nano Dimension's CEO and Member of the Board of Directors, Yoav Stern. You may please go ahead.
Yoav Stern: Thank you very much, Wyatt. Ladies and gentlemen, thank you for participating this morning and this afternoon. I want to preempt and tell you that I'm talking to you today from Frankfurt, which is the main -- one of the main annual events of Formnext, which is the Industry LED Manufacturing Industry tradeshow, and it's the most successful one that Dan has ever seen. I've never seen so much interest in both and in what we're doing, both in the existing Nano and the excitement around the two acquisitions, some of which are already having people from other companies coming and visiting other company -- under company means other acquisition targets that we mentioned coming and visiting us. So with this excitement and looking forward to this excitement translating to numbers, I'll start by describing a little bit on the slide of the numbers. I mentioned that $15 million of revenue is the best third quarter ever and one of the best quarters ever we had. It's 22% over last year's same period. Gross margin is 48%, which is up from 44%, and adjusted gross margin, which is without non-cash expenses, is 51%, up from 48%. This is, gentlemen and ladies, extremely important because the business model of all companies in our industry suffer from gross margins and therefore from lack of profits. When we get to 55% gross margins, we start to show profits and substantial and this is very, very exciting and no less exciting is the net cash burn. Gentlemen and ladies, we turned around Nano Dimension from $16 million burning per quarter last year to $3 million net cash burn, and we are close to breakeven in cash burn, and this is only Nano without the two acquisitions, smaller Nano, which we cut expenses by reducing headcount dramatically and still not harming the revenue and the growth, which comes to show you that the direction to profitability, which we are committed to is well ahead. Some business updates. Yes, we announced and close to -- closing Desktop Metal acquisition and right after that, Markforged acquisition, 2 of the main companies of this industry. In parallel, we have notable sales, first time to Applied Materials, University of Dayton and a leading very well-known aerospace and defense company, which we can't mention its name for obvious reasons. In parallel to all this, we are in front of our Annual General Meeting, which will be held in December 6. And yes, we are fighting to send the shareholders from, I think, Toronto, which is trying to dismantle the company, and we as a board recommend to everybody, don't vote. The company is growing and will bring return much more than just taking it now, selling it in pieces and trying to get pennies on the dollars. The vote cutoff for this general meeting is December 1. The next slide will show you a little bit of the graphic presentation of the numbers. Slide number 5 is showing that the revenue the way it grew from last year, the gross margin growth, and the reduction in net cash burn from the same period last year. The 3 new customers are not the only 3 new customers that we had this quarter, but we're just highlighting those for you because it means a lot to our growth of again, I'm talking about right now original Nano before Desktop Metal and before Markforged, which is a whole new story, which I hope will be you'll hear about it in details in the next conference calls. So those are not included here. If you would want to have a snapshot in Slide number 7, you will see what we did with Nano over the years that you gave since you gave us the cash about three and a half years ago. And we were steward of the cash and promised you we are not going to spend it until we get into large acquisitions. So we did spend it on smaller acquisitions and for about 2.5 years and as a result of that got attacked by kind of activist or whatever you call them, shareholders that were practically interested in the cash that the company has. But we got to the point where we did use the large cash that we have raised from you and we used it for the good reason at the right prices. And we acquired two large companies. And if you look how we move from left side of the slide to the right side of the slide, from one technology and one type of machine in energy manufacturing electronics into technologies with dozens of types of machines, more than 1,000 patents. We have the largest amount of patents, which is spread all over the industry, and that by itself in the future may create a profit center for us. We have technologies nowadays that include Inkjet, Binder jet, DLP, FDM, Ceramics, Composites, Electronics, Metal, Metal casting, Polymer, and Micro polymer. We have only one technology that exists in this industry that we're still in look for and we have plans how to reach it and that's a technology that has to deal with another technology for metals. We do believe very strongly in the metal business. The next slide, Slide number 8, shows you these two large acquisitions, why we waited for so long. Look, ladies and gentlemen, since September '21, when we had the money and raised it, those companies that we now acquired were traded at between 15x to 35x their revenue -- 15x to 35x revenue. And in this whole period, September ‘21 to May ‘22 through January ‘23, as the outliers from the different countries here tried to attack us for not spending the cash and for trying to distribute the cash to themselves. We waited as hose large transactions started to lose value and lost it steadily over 2 years until we got to the end of '24, and we bought them both at less than 1x -- average 1x multiple 1x sales multiple, and we believe we paid the right price and we bought them at the right time because if they were to proceed forward, they would be in trouble, which we believe they wouldn't be able to withstand by staying a standalone independent. Now that we brought them together, all 3 of us together are creating an industry leader, which you see in the next Slide number 9. On the left, you see how we build ourselves. The $56 million is the old Nano, which is built from 6, 7 small acquisitions and 29% organic growth. I'm emphasizing the 56% from 22% to 23% grew 29%, not from acquisitions from organic growth. And if you read different numbers in the material that this foreign company from Canada, I think, is publishing. It's all coming from somewhere that is not the industry it's not the numbers of the company. So we grew organically. Then we added and we're adding $190 million. All numbers here are based on 2023 pro form a numbers, that's Desktop Metal, and we're adding $94 million of Markforged together to create a new $340 million business based on 2023. And I'm telling you right now, we're not going to emphasize the high revenue. We may even reduce the revenue on account of being profitable. If need be, the $340 million will be reduced to numbers where the gross margins will be higher and the profits will come and appear, and at multiples of profits, we'll get the share up. In the right side of the slide, you see kind of analysis of 5, 6 companies in the industry, public. On the left, the small Voxeljet, Velo, Prodways, which are smaller companies that were public. 2 of them, Voxeljet, by now is not public anymore. It's squeezed down to off NASDAQ. Velo is on its way from $77 million of revenue per year to $3 million revenue per year. And Prodways is going down from closer to $100 million to less than what it shows here and are traded, by the way, in Paris Stock Exchange. In parallel, you see the 3 biggest companies in the industry on the right side, Stratasys, 3D SYSTEMS and yes, us with $340 million. But look at the difference in the amount of cash that each one of us is, we will be $340 million with $470 million of cash on the balance sheet and the other 2, you can see the numbers. That means we have the dry powder to turn the $340 million into a profitable and growing $340 million, not into just revenue growing by acquisition or otherwise, but no profits. The focus of this company moving forward from into '25 and forward is going to be gross margin and profits in the bottom line. And the cash that we have will be used as less as possible to cover losses and as more as possible to create and generate even more profits. Last slide, which is Slide number 10, summarize everything. One, promises we made, promises we delivered. Two, we're executing a focused value creation strategy, value creation, not value distraction, value creation above what we have today, not liquidation. We are not going to close the company if it's up to us and distribute to those of a share, which is what's left to the shareholders. Three, Nano leadership and the Board of Directors are driving our progress. It is not a mature-ish group from somewhere outside the border that is trying to liquidate to find companies that can liquidate. This is a very serious board and a very serious management, which is now combined from 3 companies’ management soon. And last but not least, Murchinson, is the name of these Canadians, has no strategy and seeks to deprive shareholders of long-term value creation opportunity. Those Murchinson are the guys that during the 2 years that we were stewards of the cash, our share was traded lower, I agree like the rest of the industry. So they bought for $2.5 a share their shares and they think that now they will distribute the cash and make money, but most of your shareholders, including myself, we bought for more than $2.5 a share. So the only way for us to make money is to grow the company and multiple the value of the share to numbers that will have a return on what our cost and the cost of a lot of our retail shareholders, $150,000 in numbers, is not $2.5 like Murchinson. It's $4 like mine, for instance, $4.5, $5, $6. We need to create higher value than that and we shall. Last but not least, we remind you to vote, please. Vote for what our board recommends for you to vote, and we're not recommending extreme decisions. We're just recommending enabling us to continue what we're doing for you and for ourselves. I am a shareholder like all of you. My abstract personally is in growing the share to the numbers we spoke, not that the Murchinson numbers of $2.5 a share. And we are hoping that you will join us in this important vote. Thank you very much, and I'm very happy if we can open this up for questions now.
Operator: [Operator Instructions] And our first question comes from Katherine Thompson with Edison.
Katherine Thompson: Hi, good afternoon. I've just got a -- I've got 3 questions. First question is, could you give us a bit of detail on the reaction you had from your customers to the news about your two proposed acquisitions. Secondly, just a quick update from a regulatory perspective of where you are with both of the acquisitions, and just to confirm that you still expect to complete Desktop Metal in Q4 and Markforged in Q1 of next year. And then thirdly, just to also confirm, it sounds as if what you're saying is that you get to breakeven EBITDA, which I think you've referenced as being in Q4 of 2026, but that's going to be more through a process of cost synergies rather than revenue synergies? That's the 3 questions.
Yoav Stern: Yes. First question, our action of customers is -- and you're asking me, as I said earlier, in the right time, because I'm in the Frankfurt, Formnext show, so I'm meeting a lot of customers, is extremely excited. I'm speaking not only of customers of Nano, existing customers that are happy to have an ability to have an expanded product line, but I'm now talking to customers of Markforged and Desktop Metal, which are coming to me to discuss the future of their product lines. And excitement is all over. You feel the vibration in our booth. And I know it when I'm saying what I'm telling you now because I've been in all the trade shows of the last or most of the trade shows of the last 3 years. This is the most exciting one. Secondly, regulatory, yes, we're finishing the regulatory work. We're pretty much finished with Hart-Scott-Rodino. We finished with the vote the proxy and the vote of Desktop Metal, which all voted for the deal. We are finishing the work with the CFIUS and expect the transaction with Desktop Metal to close before the end of the year expect and hope. And so much as Markforged, we are a bit behind on that because we started later the transaction, but KBR, sorry, Hart-Scott-Rodino, HSR is pretty much done. CFIUS is a parallel process to what we went through, so we hope it's going to be much shorter. And the shareholder vote of Markforged is supposed to occur in the beginning of December. Hence, we're still hoping to close the deal with them in the Q1 of 2025. And so margin's profitability, I expect that the first few quarters, you will see profitability and especially cash flow that's improving the best the worst cash flow obviously will be in the month sorry, or in the quarter when we will merge the 3 companies together because we Nano itself, we are already in a very, very good cash flow position, but the other 2 companies are still burning cash. So the first quarter will be combined cash burn, but the minute we get control over the companies and we are already in plan and discussion with their management, we intend to start to cut expenses dramatically. So when you get to the first of the beginning of 2026, we hope to either show profitability or show cash flow positive or both.
Operator: And the next question comes from Sol Zelman with Gericare.
Sol Zelman: Yoav, you spoke about the various aspects that closing the Desktop Metals merger, the next-step with Markforged, which again the elephant in the room is the fact that there is an AGM right now and you speak about it asking everybody to vote. But the question -- the big question is, if with this the activists right now, if they are successful installing 2 directors into the Board, is there any concern of them derailing, killing these transactions? Obviously, this is a big consideration for every shareholder in this AGM. I'd love to hear your feedback on that. And you also mentioned the aspects of the CFIUS. What is that process? What does it mean for us as shareholders? And where is that process going to take us?
Yoav Stern: I'll start with the second question. The CFIUS is a typical process by regulatory agency in United States. We went through CFIUS already answered most of the questions we expect. They told us they don't have more questions. So I'm saying about the CFIUS with Desktop Metals, so we expect this to finish in days. And we are hoping that we don't see any issue that will stop it unless there's something we don't know. But basically, the question-and-answer processes came to an end as much as CFIUS reported to us in the last few days, which is good, which means they got answers for all the questions. Then we have to go to a CFIUS with Markforged and I expect that CFIUS or Markforged will be shorter because it's basically -- it relates to Markforged rather than Desktop Metals. So they have to do CFIUS has to do the checks on Markforged but the checks on Nano Dimension, they already have done it. So it's a typical process. All the companies that are foreign are going through that. It may take between 1.5 months to 6 months. We are hoping that it will be closer to 2 months to 3 months rather than to 6 months and it seems like it's moving in the right direction. As much as the elephant in the room, the elephant in the room is not an elephant, it's a cat. The elephant in the room is a cat that wants to invest wants to dismantle the company, but all what it is demanding in this AGM is to insert 2 directors, which are directors, if you look at their background. And I know one of them very well from the past, have very, checkered past and issues in the past, and they hope these directors will make some impact, I guess. As I told you, I noticed one of these directors, while his checkered past is an honest person. I don't see these directors coming in and destroying the company. First of all, there will be other 6 directors that will be a majority. The whole company has 8 directors. I hope that they don't get into this Board, but even if they will get in the Board, it's a minority. Minority cannot affect decisions of the board by vote because they are minority. Plus once they get into the board, I believe that they will be thinking and worrying about the company, not about the elephant or the cats that got them into the Board. So this is about derailing. This is about how decisions are going to be made. How can you derail these deals? I don't even understand. The deals were signed and are committed of the -- commitment of the company, legal commitment. If you derail these deals as assuming you could by having majority of the board, which they won't have, then it's torturous interference in contract that was signed by the company already, committed by the company. So I don't see this being derailed at all.
Sol Zelman: They don't feel what the severe activist approach that they're taking that they will try to find some way of derailing/killing it? I mean that shouldn't be a case.
Yoav Stern: Well, they can also say that they plan to attack Iran and solve the problem of the Middle East. They can claim sort of things.
Sol Zelman: And you're at the helm. We're following that guidance and we'd like to understand that that's not a concern when we're making our decisions. So I appreciate that feedback.
Yoav Stern: I'll tell you the truth and the fairness. I am a warrior, not from warrior from being a fighter. I'm a warrior for being worried. I'm always worried from the unexpected. I'm always getting up in the morning after not sleeping half a night because I'm thinking what could have happened that I didn't take into consideration. I'm worried about events that are happening in the business. And if some activists like this is claiming that they will derail, then it makes me worried. So I worry and I go to lawyers and I go to advisors and I check and everybody is telling me, yes, you don't have to worry, they can't do it. So that is the message I'm delivering to you.
Operator: And the next question comes from Felix Ziegler with Felix Investments.
Unidentified Analyst: Hi. Thank you for taking the question. Wanted to get a better understanding of the M&A rationale here. The past 5 acquisitions for DeepCube, NanoFabrica, Essemtec, Global Inkjet and Formatec, they don't seem to have been integrated very well given their revenue growth has really deteriorated under Nano's leadership. All those companies had gross margins of between, I believe it was 55% to 60% as reported by Nano, but Nano just reported a gross margin of 48.2% this quarter. So, the synergies didn't seem to really materialize there either. So, for Markforged and Desktop Metal, I think right now they're experiencing negative revenue growth and they have a gross margin profile that is actually below what Nano currently has and they continue to burn astronomical amounts of investor cash and are therefore on the verge of bankruptcy. So how does it make any sense to be acquiring these businesses with investor cash? I think in your presentation you said the rationale seems to be the low sales multiple. But if we look at a company like Spirit Airlines, which had $1 billion in revenue and just filed for bankruptcy, it's clear that that method doesn't work very well. A low multiple doesn't seem to be enough to justify buying a cash burning business. In addition to that, I think you're defining net cash burn as --
Yoav Stern: Sir, what's the question?
Unidentified Analyst: Yes. So the question here is, how is Nano doing what's best for shareholders? The stock hasn't provided any return for shareholders and it continues to trade below cash at a negative enterprise value --
Yoav Stern: So that's the question?
Unidentified Analyst: So why do you continue employing a strategy that isn't working well for shareholders? And why are you defining your net cash burn in a way that makes it look better than it actually is in an effort to almost confuse shareholders?
Yoav Stern: Okay. So I'll answer you. First of all, everything you said about the 6 acquisitions of for Nano in the beginning was wrong, false, lack information, not understanding financial statement, not being able to be sophisticated investor. Those companies had lower gross margins when we bought them, had lower revenue when we bought them. All the companies other than DeepCube, which we never intended to grow its revenue because it didn't have revenue, we bought it only as a technology, grew the revenue and the combined revenue. I said 10x, we grew 29% in organic growth in the first 6, 7 acquisitions. So that's first point where you don't know what you're talking about. Point number 2, the 2 companies we're acquiring now is true that they are not performing well. But the business of mergers and acquisition, which is my personal business for the last 30 years, is knowing what's really you're acquiring and can you create synergies and acquisitions by that improving the performance of the company you're acquiring. And you're acquiring a set of more than 1,000 customers of the 2 companies. You're acquiring set of more than 10 technologies, which are very advanced, non-existing in other places in the industry, and you're acquiring them and reinforcing and changing the management to focus on profitability. And by the fact that you have 3 companies now focused in their headquarters in Boston and headquarters in Europe in one place, getting rid of a lot of facilities, getting rid of many not I shouldn't say getting rid. Reducing certain businesses that are not profitable enough and adjusting the number of employees to a number that is justified to a size of the company combining the 3 companies is the way you create value for shareholders because by now, you in spite of the fact that you paid low price for each company, you're creating high return for each low price you paid by merging them together properly. So this is the second point where you demonstrated lack of knowledge and principles and the fact that you give me an example of Spirit Airlines, I'll tell you something else. First of all, before I tell you this, the gross margins you mentioned of the company do not fit the gross margin of Nano. And many before, you said the gross margin of Nano gives us good growth. Now you said the gross margin is Nano is higher than those companies. This is not true either. Markforged is the gross margin, which is close to 50%, which is exactly like the gross margin of Nano, and we're going to take it higher. It is through the Desktop Metal where the average gross margin that they have is lower, because they have different kind of businesses, some of them with too low gross margins. Those are the businesses that we're going to stop either if we don't improve the gross margins, we'll get out of those businesses and continue with the businesses that fit gross margins as it goes beyond and above 50%. Last example you gave me, Spirit Airlines was losing or whatever, I don't even know how you get to an airline from an industrial business. Let me tell you something. Continental Airlines were not performing so well. Continental Airlines, you remember them, they merged with United. After the merger, the combined performed very well. The reason is when your combined company, change the management, change the strategy, you justify the merger both to yourself as a company and to your shareholders. Thank you very much. Next question.
Operator: [Operator Instructions] With no further questions, this concludes our question-and-answer session. I would like to turn the conference back over to the company for any closing remarks.
Yoav Stern: In closing, I want to thank you again for participating in the conference today. Thank you for your questions. Very interesting questions. Some of them gave me, especially the last one, an opportunity to go through a business school and basic business principles of how mergers and acquisitions can add value to shareholders. So thank you very much for the last question. This was very helpful for me. And I promise you, shareholders, that I have been working for the last year without a salary. Actually, it's a year and a quarter because my salary was not approved by the people north of the border activists that refused to approve my salary. So I work with no salary. My upside is holding shares and being a shareholder like all of you. And I trust and convinced that the right work on acquisitions by taking companies that have assets and values, but are not performing well necessarily because of performance of management together and doing the right thing will add value to you as shareholders more than what you or somebody think the share value or the cash under the share, which is by now $2.5 while the share is traded at $2.1 or $2.2. So we actually have a business coming into being $340 million business, which will be valued based on its performance, and the share will be valued much more than a $2.1 billion, $2.2 billion or the cash under the share. That's my plan. That's my plan for myself because I'm making money based on the share I'm holding, and I did not receive from the company any free equity. And I hope that you shareholders will join us in this trail and travel towards success. Thank you very much.
Operator: The conference is now concluded. Thank you for attending Nano Dimension's quarterly earnings conference call. You may now disconnect.
Subscribe now to gain full access to the earnings summary, 5 years analyst estimates and more exclusive content.
Subscribe NowWARNING: AI-generated summary.
While this is a phenomenal tool that can save you time and provide meaningful insights and key takeaways from the earnings call, it may contain inaccuracies or misinterpretations. For precise information, please refer to the original transcript.
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 0 | 6 | 45.494 | 858.556 | 5,100 | 7,070 | 3,399 | 10,493 | 43,633 | 56,314 |
Cost Of Revenue | 0 | 36.291 | 192.377 | 1,193.175 | 4,366 | 5,084 | 2,334 | 9,371 | 29,582 | 30,856 |
Gross Profit | 0 | -30.291 | -146.883 | -334.619 | 734 | 1,986 | 1,065 | 1,122 | 14,051 | 25,458 |
Research And Development Expenses | 857.488 | 2,857.062 | 4,057.089 | 11,205.834 | 8,623 | 8,082 | 9,878 | 41,686 | 75,763 | 62,004 |
General And Administrative Expenses | 356.709 | 2,876.531 | 4,794.623 | 3,481.701 | 3,002 | 3,270 | 20,287 | 19,644 | 30,457 | 57,328 |
Selling And Marketing Expenses | 0 | 491.723 | 1,006 | 2,261.192 | 4,259 | 5,469 | 6,597 | 22,713 | 38,833 | 31,707 |
Selling General And Administrative Expenses | 356.709 | 2,876.531 | 4,794.623 | 5,742.893 | 7,261 | 8,739 | 26,884 | 42,357 | 69,290 | 89,035 |
Other Expenses | -10.786 | -19.725 | -113.867 | 105.305 | -265 | 8,707 | -12,750 | 10,512 | 4,299 | -701 |
Operating Expenses | 1,207.777 | 5,732.056 | 8,851.713 | 16,948.728 | 15,884 | 16,821 | 36,762 | 84,043 | 145,053 | 150,338 |
Cost And Expenses | 1,207.777 | 5,732.056 | 9,044.090 | 18,141.903 | 20,250 | 21,905 | 39,096 | 93,414 | 174,635 | 182,349.902 |
Interest Income | 256.810 | 0 | 180.679 | 105.305 | 54 | 8,765 | 446 | 17,909 | 22,965 | 45,904 |
Interest Expense | 9.245 | 6.404 | 143.243 | 949.764 | 392 | 2,283 | 13,243 | 428 | 79,471 | 720.139 |
Depreciation And Amortization | 7.704 | 36.119 | 364.700 | 1,204.278 | 1,832.027 | 2,596 | 2,676.650 | 9,872.827 | 7,254.503 | 6,544 |
EBITDA | -3,943.875 | -5,349.243 | -8,823 | -16,434.618 | -13,605.644 | -5,317.999 | -45,736.681 | -195,692.327 | -219,557.558 | -48,207.456 |
Operating Income | -1,207.777 | -5,732.057 | -8,998.596 | -17,283.347 | -15,150 | -14,835 | -35,697 | -82,921 | -131,002 | -124,880 |
Total Other Income Expenses Net | -2,755.664 | 339.548 | 38 | -815.001 | -287.675 | 6,482 | -12,797 | -122,809 | -56,506 | 69,282 |
income Before Tax | -3,641.052 | -5,377.518 | -8,961.161 | -18,127.805 | -15,488 | -8,353 | -48,494 | -205,730 | -228,031 | -55,598 |
Income Tax Expense | 256.810 | -13.321 | -153.902 | -1,223.386 | 54 | 8,231 | -2,042 | -4,906 | 264 | 62 |
Net Income | -3,641.052 | -5,377.518 | -8,961.161 | -18,127.805 | -15,488 | -16,584 | -46,452 | -200,824 | -228,295 | -54,550 |
Eps | -14.270 | -10.030 | -11.050 | -16.030 | -8.440 | -0.090 | -1.080 | -0.810 | -0.890 | -0.220 |
Eps Diluted | -14.270 | -10.030 | -11.050 | -15.970 | -8.440 | -0.090 | -1.080 | -0.810 | -0.890 | -0.220 |
Weighted Average Shares Outstanding | 255.079 | 536.379 | 811.059 | 1,130.800 | 1,836 | 175,634 | 42,947 | 247,335 | 257,793.999 | 248,019 |
Weighted Average Shares Outstanding Diluted | 255.080 | 536.380 | 811.059 | 1,135.225 | 1,836 | 175,634 | 42,947 | 248,132 | 257,890 | 248,115 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | 206.988 | 8,661.358 | 12,374.304 | 6,087.869 | 3,753 | 3,894 | 585,338 | 853,626 | 685,362 | 309,571 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 85,596 | 437,598 | 346,663 | 541,967 |
Cash And Short Term Investments | 206.988 | 8,661.358 | 12,374.304 | 6,087.869 | 3,753 | 3,894 | 670,934 | 1,291,224 | 1,032,025 | 851,538 |
Net Receivables | 123.011 | 211.852 | 814 | 449 | 1,678 | 2,165 | 1,143 | 4,576 | 6,342 | 22,223.131 |
Inventory | -122.937 | -264.575 | -225.724 | 2,329.669 | 3,116 | 3,543 | 3,314 | 11,199 | 19,400 | 18,390 |
Other Current Assets | 122.937 | 52.002 | 355.709 | 335 | 226 | 252 | 758 | 4,896 | 6,551 | 1,837.010 |
Total Current Assets | 330 | 9,053.298 | 13,317.475 | 9,199.562 | 8,773 | 9,854 | 676,149 | 1,311,895 | 1,064,318 | 893,988 |
Property Plant Equipment Net | 291.479 | 1,130.733 | 2,004.887 | 5,158.821 | 5,200 | 7,416 | 8,261 | 12,181 | 22,382 | 28,788 |
Goodwill | 0 | 0 | -19,311.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 2,908.808 | 26,095 | 6,738.117 | 5,983 | 5,211 | 4,440 | 0 | 0 | 2,235 |
Goodwill And Intangible Assets | 0 | 2,908.808 | 6,783.913 | 6,738.117 | 5,983 | 5,211 | 4,440 | 0 | 0 | 2,235 |
Long Term Investments | 0 | 109.996 | 110.428 | 346.003 | 346.997 | 377 | 406.001 | 64,371 | 114,984 | 138,446 |
Tax Assets | 0 | -109.996 | -110.428 | -346.003 | -346.997 | -377 | -406.001 | 1,007 | 115 | 0 |
Other Non Current Assets | 0 | 109.641 | 110.487 | 345.552 | 347 | 377 | 406 | 501 | 1,659 | 881 |
Total Non Current Assets | 291.479 | 4,149.183 | 8,899.287 | 12,242.490 | 11,530 | 13,004 | 13,107 | 78,060 | 139,140 | 170,350 |
Other Assets | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 621.480 | 13,202.481 | 22,216.762 | 21,442.053 | 20,303 | 22,858 | 689,256 | 1,389,955 | 1,203,458 | 1,064,338 |
Account Payables | 53.930 | 442.405 | 679 | 512 | 1,414 | 850 | 776 | 2,833 | 3,722 | 4,696 |
Short Term Debt | 38.521 | 0 | 0 | 0 | 0 | 1,055 | 1,148 | 2,086 | 4,846 | 4,511 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 32.614 | 24.592 | 262.829 | 413.741 | 905 | 1,222 | 1,194 | 3,449 | 3,824 | 4,119 |
Other Current Liabilities | 230.913 | 441.767 | 1,289 | 1,268 | 1,273 | 1,529 | 3,568 | 23,628 | 24,641 | 21,146 |
Total Current Liabilities | 356.195 | 907.097 | 1,966.931 | 2,189.837 | 3,592 | 4,425 | 6,686 | 31,996 | 37,033 | 34,472 |
Long Term Debt | 0 | 0 | 0 | 0 | 0 | 2,089 | 2,618 | 3,336 | 13,110 | 9,337 |
Deferred Revenue Non Current | 95.019 | 254.376 | 629.127 | 830.360 | 895 | 1,044 | 850 | 1,560 | 1,492 | 1,895 |
Deferred Tax Liabilities Non Current | 0 | 0 | 0 | 0 | 0 | 2,654 | 0 | 236 | 0 | 75 |
Other Non Current Liabilities | 0 | 0 | 326.262 | 300.667 | 1,139 | 4,742 | 12,836 | 8,596 | 3,023 | 2,773 |
Total Non Current Liabilities | 95.019 | 254.376 | 955.389 | 1,131.027 | 1,139 | 6,831 | 15,454 | 13,728 | 16,133 | 14,080 |
Other Liabilities | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 3,144 | 3,766 | 5,422 | 17,220 | 13,215 |
Total Liabilities | 451.215 | 1,161.474 | 2,922.321 | 3,320.865 | 4,731 | 11,256 | 22,140 | 45,724 | 53,166 | 48,552 |
Preferred Stock | 0 | 0.390 | 0.830 | 0.630 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock | 600.164 | 989.584 | 1,415.795 | 1,922.545 | 3,291 | 6,441 | 257,225 | 386,665 | 388,406 | 400,700 |
Retained Earnings | -3,888.616 | -9,256.441 | -18,354.911 | -38,441.996 | -51,610 | -59,963 | -108,457 | -309,234 | -536,657 | -591,207 |
Accumulated Other Comprehensive Income Loss | 495.129 | 3,726.502 | 5,574.013 | 7,377.431 | 1,431 | 1,431 | 1,431 | 1,407 | 3,091 | 3,636 |
Other Total Stockholders Equity | 3,603.430 | 21,366.468 | 36,375.441 | 101,423.995 | 62,460 | 63,693 | 516,917 | 1,264,518 | 1,294,685 | 1,201,646 |
Total Stockholders Equity | 170.265 | 12,041.007 | 19,294.441 | 18,121.187 | 15,572 | 11,602 | 667,116 | 1,343,356 | 1,149,525 | 1,014,775 |
Total Equity | 170.265 | 12,041.007 | 19,294.441 | 18,121.187 | 15,572 | 11,602 | 667,116 | 1,344,231 | 1,150,292 | 1,015,786 |
Total Liabilities And Stockholders Equity | 621.480 | 13,202.481 | 22,216.762 | 21,442.053 | 20,303 | 22,858 | 689,256 | 1,389,955 | 1,203,458 | 1,064,338 |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 875 | 767 | 1,011 |
Total Liabilities And Total Equity | 621.480 | 13,202.481 | 22,216.762 | 21,442.053 | 20,303 | 22,858 | 689,256 | 1,389,955 | 1,203,458 | 1,064,338 |
Total Investments | 0 | 109.996 | 110.428 | 346.003 | 346.997 | 377 | 85,596 | 501,969 | 461,647 | 680,413 |
Total Debt | 38.521 | 0 | 0 | 0 | 0 | 2,089 | 2,618 | 3,336 | 17,956 | 13,810 |
Net Debt | -168.467 | -8,661.358 | -12,374.304 | -6,087.869 | -3,753 | -1,805 | -582,720 | -850,290 | -667,406 | -295,761 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | -3,641.052 | -5,377.518 | -8,961.161 | -18,127.805 | -15,488 | -8,353 | -48,494 | -200,824 | -228,295 | -55,660 |
Depreciation And Amortization | 7.704 | 36.119 | 363.957 | 1,357.463 | 1,943 | 2,666 | 2,658 | 7,383 | 7,283 | 6,544 |
Deferred Income Tax | 0 | -314.577 | 0 | 83.151 | 537 | 18 | 0 | -5,013 | -581 | -11 |
Stock Based Compensation | 15.922 | 1,905.903 | 2,023.865 | 1,817.240 | 402 | 439 | 20,501 | 29,782 | 32,563 | 20,101 |
Change In Working Capital | 124.296 | 321.749 | 540.997 | -2,311.543 | -1,253 | -782 | 2,924 | 2,717 | -1,167 | -8,340 |
Accounts Receivables | 180.537 | -108.874 | -38.736 | -50.639 | -1,219 | -503 | 1,103 | -449 | -1,992 | -5,603 |
Inventory | 0 | 0 | 129.464 | -2,309.529 | -1,410 | -442 | 229 | 2,382 | -4,603 | -340 |
Accounts Payables | -56.241 | 273.845 | 69.671 | -199.390 | 1,134 | -1,058 | -99 | 74 | 628 | 1,089 |
Other Working Capital | 0 | 47.903 | 380.595 | 248.014 | 242 | 1,221 | 1,691 | 710 | 4,800 | -3,486 |
Other Non Cash Items | 2,602.512 | 100.930 | 121.405 | 814.247 | 412 | -6,672 | 12,765 | 123,376 | 98,143 | -67,703 |
Net Cash Provided By Operating Activities | -890.617 | -3,327.390 | -5,910.934 | -16,367.246 | -13,447 | -12,684 | -9,646 | -42,579 | -92,054 | -105,069 |
Investments In Property Plant And Equipment | -290.452 | -2,343.954 | -4,548.432 | -3,639.372 | -1,319 | -601 | -1,359 | -425,780 | -9,388 | -9,098 |
Acquisitions Net | 0 | 0 | 0 | 2.016 | 996.750 | 0 | 4.028 | -74,574 | -31,057 | 0 |
Purchases Of Investments | 0 | -110.161 | 0 | -180.389 | 0 | -40 | -85,500 | -416,019 | -177,775 | -188,599.756 |
Sales Maturities Of Investments | 0 | 0 | 0 | 0 | 85.720 | 0 | -4.028 | 416,019 | 141,555 | 8,144.957 |
Other Investing Activites | 0 | -237.726 | -3,425 | -183.278 | 87 | -40 | 96 | 3,674 | 8,992 | 22,952.799 |
Net Cash Used For Investing Activites | -290.452 | -2,581.680 | -4,548.432 | -3,822.649 | -1,232 | -641 | -86,763 | -496,680 | -67,673 | -166,600 |
Debt Repayment | 18.747 | 0 | 0 | 0 | 0 | -1,095 | -1,118 | -2,308 | -4,557 | -5,359 |
Common Stock Issued | 1,215.224 | 14,222.037 | 12,328 | 12,420 | 12,471 | 14,367 | 676,133 | 805,497 | 0 | 0 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96,387 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activites | 151.959 | 285.252 | 1,831 | 1,082.129 | 9 | 169 | 2,711 | 990 | -716 | -3,668 |
Net Cash Used Provided By Financing Activities | 1,386.773 | 14,438.757 | 13,901.887 | 13,502.129 | 12,480 | 13,441 | 677,726 | 804,179 | -5,273 | -105,414 |
Effect Of Forex Changes On Cash | 0 | -74.802 | 141.943 | -919.553 | -151 | 25 | 127 | 3,368 | -3,264 | 1,292 |
Net Change In Cash | 205.703 | 8,454.886 | 3,584.464 | -7,607.320 | -2,350 | 141 | 581,444 | 268,288 | -168,264 | -375,791 |
Cash At End Of Period | 206.988 | 8,661.358 | 12,374.304 | 6,087.869 | 3,753 | 3,894 | 585,338 | 853,626 | 685,362 | 309,571 |
Cash At Beginning Of Period | 1.284 | 206.472 | 8,789.840 | 13,695.189 | 6,103 | 3,753 | 3,894 | 585,338 | 853,626 | 685,362 |
Operating Cash Flow | -890.617 | -3,327.390 | -5,910.934 | -16,367.246 | -13,447 | -12,684 | -9,646 | -42,579 | -92,054 | -105,069 |
Capital Expenditure | -290.452 | -2,343.954 | -4,548.432 | -3,639.372 | -1,319 | -601 | -1,359 | -425,780 | -9,388 | -10,622 |
Free Cash Flow | -1,181.069 | -5,671.344 | -10,459.367 | -20,006.618 | -14,766 | -13,285 | -11,005 | -468,359 | -101,442 | -115,691 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Revenue (TTM) : | P/S (TTM) : | 8.5 | ||
Net Income (TTM) : | P/E (TTM) : | -4.22 | ||
Enterprise Value (TTM) : | 289.357M | EV/FCF (TTM) : | -5.39 | |
Dividend Yield (TTM) : | 0 | Payout Ratio (TTM) : | 0 | |
ROE (TTM) : | -0.1 | ROIC (TTM) : | -0.1 | |
SG&A/Revenue (TTM) : | 0.71 | R&D/Revenue (TTM) : | 0.72 | |
Net Debt (TTM) : | 56.169M | Debt/Equity (TTM) | 0 | P/B (TTM) : | 0.43 | Current Ratio (TTM) : | 28.65 |
Trading Metrics:
Open: | 2.23 | Previous Close: | 2.24 | |
Day Low: | 2.13 | Day High: | 2.23 | |
Year Low: | 2.04 | Year High: | 3.01 | |
Price Avg 50: | 2.27 | Price Avg 200: | 2.41 | |
Volume: | 508196 | Average Volume: | 1.065M |