(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 2 Mar 2024 | 1 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $53.92 | $59.51 | $55.85 | |
Short term investments | $38.04 | $24.26 | $22.45 | |
Net receivables | $17.63 | $28.34 | $24.14 | $21.56 |
Inventory | ||||
Total current assets | $115.58 | $118.7 | $109.42 | $113.23 |
Long term investments | ||||
Property, plant & equipment | $5.36 | $5.55 | $5.9 | $6.23 |
Goodwill & intangible assets | $55.5 | $56.36 | $57.4 | |
Total noncurrent assets | $73.36 | $73.75 | $69.61 | |
Total investments | $38.04 | $24.26 | $22.45 | |
Total assets | $188.94 | $192.44 | $179.03 | $183.68 |
Current liabilities | ||||
Accounts payable | $1.25 | $1.25 | $1.09 | $1.08 |
Deferred revenue | $42.8 | $47.62 | $37.15 | |
Short long term debt | ||||
Total current liabilities | $57.03 | $60.34 | $47.69 | $48.98 |
Long term debt | ||||
Total noncurrent liabilities | $1.46 | $1.62 | $0.25 | |
Total debt | ||||
Total liabilities | $58.49 | $61.96 | $47.93 | $49.23 |
Shareholders' equity | ||||
Retained earnings | -$28.54 | -$26.93 | -$24.72 | -$25.15 |
Other shareholder equity | $130.45 | $130.48 | ||
Total shareholder equity | $130.45 | $130.48 | $131.09 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $59.51 | $90.7 | $110.69 | $88.66 |
Short term investments | $24.26 | $23.45 | $16.83 | $16.01 |
Net receivables | $28.34 | $28.01 | $23.61 | $26.64 |
Inventory | ||||
Total current assets | $118.7 | $149.99 | $156.19 | $136.62 |
Long term investments | $0.49 | |||
Property, plant & equipment | $5.55 | $6.44 | $4.59 | $4.88 |
Goodwill & intangible assets | $56.36 | $32.09 | $27.62 | $31.02 |
Total noncurrent assets | $73.75 | $45.63 | $36.64 | $40.53 |
Total investments | $24.26 | $23.94 | $16.83 | $16.01 |
Total assets | $192.44 | $195.62 | $192.84 | $177.16 |
Current liabilities | ||||
Accounts payable | $1.25 | $2.14 | $2.51 | $1.73 |
Deferred revenue | $47.62 | $43.12 | $41.95 | $37.14 |
Short long term debt | $0.54 | $0.74 | ||
Total current liabilities | $60.34 | $56 | $57.49 | $50.66 |
Long term debt | $0.46 | $0.82 | ||
Total noncurrent liabilities | $1.62 | $0.29 | $2.37 | $4.1 |
Total debt | $1 | $1.56 | ||
Total liabilities | $61.96 | $56.29 | $59.86 | $54.77 |
Shareholders' equity | ||||
Retained earnings | -$26.93 | -$21.7 | -$17.24 | -$15.29 |
Other shareholder equity | $130.48 | $139.33 | $132.98 | |
Total shareholder equity | $130.48 | $139.33 | $132.98 | $122.39 |
(in millions $) | 30 Jul 2025 | 30 Oct 2024 | 30 Jul 2024 | 2 Mar 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $25.54 | |||
Cost of revenue | ||||
Gross Profit | $16.45 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $15.63 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $1.08 | |||
Interest expense | $0.78 | |||
Net income | ||||
Net income | $4.09 | |||
Income (for common shares) |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $102.52 | $123.66 | $111.41 | |
Cost of revenue | $36.09 | $49.37 | $50.43 | |
Gross Profit | $66.42 | $74.29 | $60.98 | |
Operating activities | ||||
Research & development | $17.66 | $17.77 | $16.96 | |
Selling, general & administrative | $44.12 | $45.87 | $39.44 | |
Total operating expenses | $62.31 | $63.74 | $56.62 | |
Operating income | $4.11 | $10.55 | $4.36 | |
Income from continuing operations | ||||
EBIT | $13.26 | $12.89 | $8.85 | |
Income tax expense | $1.89 | $2.46 | $0.76 | |
Interest expense | ||||
Net income | ||||
Net income | $11.37 | $10.42 | $8.09 | |
Income (for common shares) | $11.37 | $10.42 | $8.09 |
(in millions $) | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 | 1 Dec 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 | -$0.14 | -$23.12 | -$23.09 | -$23.7 |
Financing activities | ||||
Dividends paid | -$3.66 | -$14.93 | -$11.27 | -$7.51 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$3.66 | -$24.87 | -$21.22 | -$12.08 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$5.6 | -$31.18 | -$34.84 | -$27.73 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $11.37 | $10.42 | $12.78 | $8.09 |
Operating activities | ||||
Depreciation | $4.44 | $3.16 | $4.14 | $5.61 |
Business acquisitions & disposals | -$24.38 | -$6.5 | ||
Stock-based compensation | $6.32 | $5.18 | $3.96 | $2.55 |
Total cash flows from operations | $16.81 | -$0.38 | $29.02 | $17.76 |
Investing activities | ||||
Capital expenditures | -$0.57 | -$3.92 | -$0.93 | -$1.3 |
Investments | ||||
Total cash flows from investing | -$23.12 | -$10.42 | -$0.93 | -$1.3 |
Financing activities | ||||
Dividends paid | -$14.93 | -$14.83 | -$14.63 | -$14.31 |
Sale and purchase of stock | -$9.95 | $5.64 | $8.58 | $6.7 |
Net borrowings | ||||
Total cash flows from financing | -$24.87 | -$9.19 | -$6.05 | -$7.61 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$31.18 | -$19.99 | $22.03 | $8.84 |
Market cap | $359.11M |
---|---|
Enterprise value | N/A |
Shares outstanding | 33.22M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
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 | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.47 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.03 |
Quick ratio | N/A |