(in millions $) | 31 Dec 2023 | 30 Oct 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $51.35 | $74.16 | $62.51 | $69.2 |
Short term investments | ||||
Net receivables | $27.42 | $31.32 | $36.73 | $26.52 |
Inventory | $172.91 | $163.12 | $161.78 | $163.98 |
Total current assets | $257.01 | $273.7 | $266.24 | $264.09 |
Long term investments | ||||
Property, plant & equipment | $63.47 | $64.57 | $66.31 | $67.62 |
Goodwill & intangible assets | $4.03 | $4.01 | $4.19 | $4.36 |
Total noncurrent assets | $72.17 | $75.3 | $76.78 | $76.7 |
Total investments | ||||
Total assets | $329.18 | $349 | $343.03 | $340.79 |
Current liabilities | ||||
Accounts payable | $15.66 | $10.85 | $12.08 | $12.96 |
Deferred revenue | $1.87 | $1.87 | $1.9 | $1.94 |
Short long term debt | $1.04 | $0.98 | $0.98 | $0.96 |
Total current liabilities | $49.81 | $41.84 | $41.95 | $36.73 |
Long term debt | $130.59 | $142.03 | $140.31 | $144.3 |
Total noncurrent liabilities | $144.17 | $155.72 | $154.31 | $158.41 |
Total debt | $131.64 | $143.01 | $141.29 | $145.26 |
Total liabilities | $193.98 | $197.56 | $196.26 | $195.13 |
Shareholders' equity | ||||
Retained earnings | -$506.26 | -$488.61 | -$491.18 | -$484.81 |
Other shareholder equity | ||||
Total shareholder equity | $135.21 | $151.44 | $146.76 | $145.65 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $51.35 | $86.52 | $51.09 | $55.92 |
Short term investments | ||||
Net receivables | $27.42 | $15.51 | $28.58 | $13.24 |
Inventory | $172.91 | $163.28 | $124.72 | $81.54 |
Total current assets | $257.01 | $270.4 | $208.73 | $153.74 |
Long term investments | ||||
Property, plant & equipment | $63.47 | $68.75 | $58.2 | $45.85 |
Goodwill & intangible assets | $4.03 | $4.54 | $5.26 | $5.97 |
Total noncurrent assets | $72.17 | $78.06 | $67.52 | $53.93 |
Total investments | ||||
Total assets | $329.18 | $348.46 | $276.25 | $207.67 |
Current liabilities | ||||
Accounts payable | $15.66 | $13.23 | $12.43 | $11.07 |
Deferred revenue | $1.87 | $1.98 | $2.12 | $2.26 |
Short long term debt | $1.04 | $0.91 | $0.59 | $0.37 |
Total current liabilities | $49.81 | $39.27 | $30.38 | $19.95 |
Long term debt | $130.59 | $142.83 | $94.87 | $92.97 |
Total noncurrent liabilities | $144.17 | $157.22 | $104.7 | $99.48 |
Total debt | $131.64 | $143.74 | $95.46 | $93.33 |
Total liabilities | $193.98 | $196.49 | $135.08 | $119.42 |
Shareholders' equity | ||||
Retained earnings | -$506.26 | -$478.02 | -$412.11 | -$340.47 |
Other shareholder equity | ||||
Total shareholder equity | $135.21 | $151.97 | $141.17 | $88.25 |
(in millions $) | 31 Dec 2023 | 30 Oct 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $73.9 | $60.12 | ||
Cost of revenue | $42.82 | $43.43 | ||
Gross Profit | $31.09 | $16.69 | ||
Operating activities | ||||
Research & development | $0.45 | $1.4 | ||
Selling, general & administrative | $15.53 | $14.25 | ||
Total operating expenses | $16.85 | $17.16 | ||
Operating income | $14.23 | -$0.47 | ||
Income from continuing operations | ||||
EBIT | -$11.43 | -$0.07 | ||
Income tax expense | ||||
Interest expense | $6.21 | $6.3 | ||
Net income | ||||
Net income | -$17.64 | -$6.37 | ||
Income (for common shares) | -$17.64 | -$6.37 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $258.21 | $154.08 | $80.94 | $42.22 |
Cost of revenue | $169.27 | $118.81 | $79.77 | $61.29 |
Gross Profit | $88.94 | $35.27 | $1.17 | -$19.07 |
Operating activities | ||||
Research & development | $3.3 | $3.61 | $3.65 | $5.91 |
Selling, general & administrative | $59.02 | $52.46 | $42.9 | $35.05 |
Total operating expenses | $67.31 | $74.63 | $59.55 | $45.84 |
Operating income | $21.63 | -$39.37 | -$58.37 | -$64.91 |
Income from continuing operations | ||||
EBIT | -$3.21 | -$46.62 | -$58.59 | -$63.76 |
Income tax expense | ||||
Interest expense | $25.03 | $19.28 | $13.06 | $11.99 |
Net income | ||||
Net income | -$28.24 | -$65.9 | -$71.65 | -$75.75 |
Income (for common shares) | -$28.24 | -$65.9 | -$71.65 | -$75.75 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$17.64 | $2.57 | -$6.37 | -$6.79 |
Operating activities | ||||
Depreciation | $2.11 | $2.09 | $2.1 | $2.03 |
Business acquisitions & disposals | ||||
Stock-based compensation | $1.75 | $1.69 | $1.64 | $1.11 |
Total cash flows from operations | $17.6 | $11.99 | -$6.06 | -$14.72 |
Investing activities | ||||
Capital expenditures | -$1.2 | -$0.76 | -$0.87 | -$1.94 |
Investments | ||||
Total cash flows from investing | -$1.41 | -$0.76 | -$0.87 | -$1.94 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.01 | $0.62 | $0.47 | |
Net borrowings | -$25.17 | -$0.01 | -$0.01 | |
Total cash flows from financing | -$38.99 | $0.42 | $0.24 | -$0.65 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$22.81 | $11.64 | -$6.69 | -$17.32 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$28.24 | -$65.9 | -$71.65 | -$75.75 |
Operating activities | ||||
Depreciation | $8.33 | $7.11 | $5.5 | $3.94 |
Business acquisitions & disposals | ||||
Stock-based compensation | $6.19 | $5.21 | $3.49 | $2.86 |
Total cash flows from operations | $8.8 | -$59.51 | -$112.37 | -$102 |
Investing activities | ||||
Capital expenditures | -$4.77 | -$13.91 | -$13.51 | -$12.72 |
Investments | ||||
Total cash flows from investing | -$4.98 | -$13.91 | -$13.51 | -$12.72 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $1.1 | $64.82 | $121.14 | $131.21 |
Net borrowings | -$25.19 | $51.71 | -$0.03 | $13.52 |
Total cash flows from financing | -$38.99 | $108.85 | $121.05 | $143.9 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$35.17 | $35.43 | -$4.83 | $29.17 |
Market cap | $1.99B |
---|---|
Enterprise value | $2.07B |
Shares outstanding | 226.06M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 47.86% |
Revenue Y/Y | N/A |
P/E ratio | N/A |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | 14.73 |
Book/Share | 0.60 |
Cash/Share | 0.23 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 1.43 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 5.16 |
Quick ratio | 1.69 |