(in millions $) | 1 Dec 2023 | 31 Aug 2023 | 30 May 2023 | 3 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.04 | $0.06 | $0.04 | $0.1 |
Short term investments | ||||
Net receivables | $0.01 | $0.01 | $0 | $0.01 |
Inventory | $285.2 | $285.2 | $304.9 | $304.9 |
Total current assets | $0.29 | $0.37 | $0.04 | $0.13 |
Long term investments | $3 | $3 | ||
Property, plant & equipment | $513.5 | $513.5 | $485.5 | $485.5 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $0.29 | $0.37 | $0.43 | $0.68 |
Current liabilities | ||||
Accounts payable | $0.2 | $0.19 | $0.16 | $0.16 |
Deferred revenue | ||||
Short long term debt | $165 | $165 | $318.1 | $318.1 |
Total current liabilities | $0.5 | $0.39 | $0.34 | $0.24 |
Long term debt | $958.1 | $958.1 | $841.4 | $841.4 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $0.5 | $0.39 | $0.34 | $0.24 |
Shareholders' equity | ||||
Retained earnings | -$25.09 | -$24.9 | -$24.79 | -$24.43 |
Other shareholder equity | -$72.5 | -$72.5 | -$51.9 | -$51.9 |
Total shareholder equity | $1157.7 | $1157.7 | $1121.1 | $1121.1 |
(in millions $) | 31 Aug 2023 | 31 Aug 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.06 | $0.74 | $274.6 | $492.4 |
Short term investments | ||||
Net receivables | $0.01 | $0.04 | $283.1 | $253.6 |
Inventory | $285.2 | $290 | $201.3 | $180.1 |
Total current assets | $0.37 | $0.92 | $803.7 | $692.5 |
Long term investments | $3 | |||
Property, plant & equipment | $513.5 | $451.7 | $340.3 | $297.6 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.2 | |||
Total investments | ||||
Total assets | $0.37 | $1.39 | $1863.2 | $1745.1 |
Current liabilities | ||||
Accounts payable | $0.19 | $0.14 | $67.8 | $45.6 |
Deferred revenue | ||||
Short long term debt | $165 | $302.1 | $126.4 | $33.1 |
Total current liabilities | $0.39 | $0.26 | $381.7 | $228 |
Long term debt | $958.1 | $782.4 | $338.8 | $476 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $0.39 | $0.26 | $854.2 | $890.1 |
Shareholders' equity | ||||
Retained earnings | -$24.9 | -$23.74 | $902.9 | $788.3 |
Other shareholder equity | -$72.5 | -$5.1 | -$40.7 | -$31.1 |
Total shareholder equity | $1157.7 | $1169.8 | $1009 | $855 |
(in millions $) | 1 Dec 2023 | 31 Aug 2023 | 30 May 2023 | 3 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $0.13 | $0.17 | $0.22 | $0.31 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$0.06 | -$0.05 | -$0.14 | $0.28 |
Net income | ||||
Net income | -$0.19 | -$0.11 | -$0.36 | -$0.03 |
Income (for common shares) |
(in millions $) | 31 Aug 2023 | 31 Aug 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1344.5 | $1193.4 | ||
Cost of revenue | $304.7 | $288.7 | ||
Gross Profit | $1039.8 | $904.7 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $478.5 | $430.8 | ||
Total operating expenses | $1.17 | $1.63 | $1023.6 | $944.4 |
Operating income | $320.9 | $249 | ||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $79.6 | $66.2 | ||
Interest expense | -$0.09 | $0.01 | ||
Net income | ||||
Net income | -$1.17 | -$1.59 | $234.6 | $173.6 |
Income (for common shares) | $234.6 | $173.6 |
(in millions $) | 1 Dec 2023 | 31 Aug 2023 | 30 May 2023 | 3 Mar 2023 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | $0.08 | |||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $0.1 | -$0.05 | ||
Effect of exchange rate | ||||
Change in cash and equivalents | -$0.02 | -$0.68 | -$0.7 | -$0.63 |
(in millions $) | 31 Aug 2023 | 31 Aug 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $314.5 | $240.1 | ||
Operating activities | ||||
Depreciation | $69 | $75.4 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $273.4 | $259.2 | ||
Investing activities | ||||
Capital expenditures | -$60.9 | -$46.9 | ||
Investments | ||||
Total cash flows from investing | $0.08 | $0.07 | -$58.7 | -$51.1 |
Financing activities | ||||
Dividends paid | -$91 | -$82.5 | ||
Sale and purchase of stock | -$24.6 | -$12.5 | ||
Net borrowings | -$89.2 | -$48.9 | ||
Total cash flows from financing | $0.62 | -$213.3 | -$152.5 | |
Effect of exchange rate | -$6.4 | $0.1 | ||
Change in cash and equivalents | -$0.68 | -$0.97 | -$5 | $55.7 |
Market cap | $1.04T |
---|---|
Enterprise value | N/A |
Shares outstanding | 111.60M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$692.91K |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -1.51M |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | 847.77 |
Book/Share | 11.02 |
Cash/Share | 0.00 |
EPS | -$0.01 |
---|---|
ROA | -157.07% |
ROE | -0.06% |
Debt/Equity | 0.00 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.57 |
Quick ratio | -566.23 |