(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $72.87 | $70.65 | $65.07 | $79.74 |
Short term investments | ||||
Net receivables | $35.96 | $34.68 | $36.74 | $30.63 |
Inventory | $46.39 | $43.72 | $42.6 | $41.32 |
Total current assets | $163.31 | $156.78 | $152.2 | $160.33 |
Long term investments | ||||
Property, plant & equipment | $74.97 | $74.99 | $77.62 | $78.98 |
Goodwill & intangible assets | $12.2 | $76.02 | $78.17 | $80.11 |
Total noncurrent assets | $107.32 | $171.38 | $176.68 | $178.74 |
Total investments | ||||
Total assets | $270.63 | $328.16 | $328.88 | $339.07 |
Current liabilities | ||||
Accounts payable | $9.86 | $8.25 | $7.94 | $8.95 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $31.06 | $28.06 | $23.46 | $28.69 |
Long term debt | $26.9 | $27.25 | $27.77 | $28.28 |
Total noncurrent liabilities | $27.31 | $29.61 | $31.41 | $32.79 |
Total debt | $26.9 | $27.25 | $27.77 | $28.28 |
Total liabilities | $58.37 | $57.67 | $54.87 | $61.49 |
Shareholders' equity | ||||
Retained earnings | $128.05 | $191.05 | $197.63 | $200.37 |
Other shareholder equity | -$5.94 | -$6.56 | -$6.16 | -$6.17 |
Total shareholder equity | $212.26 | $270.49 | $274.01 | $277.59 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $72.87 | $86.33 | $94.39 | $95.82 |
Short term investments | $2.5 | |||
Net receivables | $35.96 | $34.63 | $29.84 | $24.1 |
Inventory | $46.39 | $39.77 | $36.01 | $46.21 |
Total current assets | $163.31 | $169.55 | $168.53 | $177.38 |
Long term investments | ||||
Property, plant & equipment | $74.97 | $78.97 | $68.56 | $73.23 |
Goodwill & intangible assets | $12.2 | $81.94 | $90.16 | $99.57 |
Total noncurrent assets | $107.32 | $179.58 | $179.01 | $188.22 |
Total investments | $2.5 | |||
Total assets | $270.63 | $349.13 | $347.54 | $365.61 |
Current liabilities | ||||
Accounts payable | $9.86 | $9.07 | $7.63 | $8.98 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $31.06 | $27.91 | $29.8 | $36.87 |
Long term debt | $26.9 | $28.82 | $19.24 | $20.88 |
Total noncurrent liabilities | $27.31 | $35.65 | $30.66 | $56.34 |
Total debt | $26.9 | $28.82 | $19.24 | $20.88 |
Total liabilities | $58.37 | $63.56 | $60.45 | $93.2 |
Shareholders' equity | ||||
Retained earnings | $128.05 | $210.72 | $225.58 | $221.44 |
Other shareholder equity | -$5.94 | -$6.44 | -$5.72 | -$4.54 |
Total shareholder equity | $212.26 | $285.56 | $287.08 | $272.4 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $42.97 | $41.47 | $44.3 | $37.92 |
Cost of revenue | $16.64 | $16.52 | $15.33 | $15.08 |
Gross Profit | $26.33 | $24.94 | $28.97 | $22.84 |
Operating activities | ||||
Research & development | $7.58 | $7.79 | $8.91 | $8.4 |
Selling, general & administrative | $20.34 | $24.83 | $23.69 | $27 |
Total operating expenses | $90.11 | $32.62 | $32.6 | $35.4 |
Operating income | -$63.78 | -$7.67 | -$3.63 | -$12.55 |
Income from continuing operations | ||||
EBIT | -$65.52 | -$7.04 | -$3.63 | -$12.01 |
Income tax expense | -$0.2 | -$0.46 | -$0.33 | -$1.66 |
Interest expense | -$2.31 | -$0.56 | ||
Net income | ||||
Net income | -$63 | -$6.58 | -$2.74 | -$10.35 |
Income (for common shares) | -$63 | -$6.58 | -$2.74 | -$10.35 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $166.66 | $156.24 | $147.79 | $130.46 |
Cost of revenue | $63.57 | $62.66 | $64.85 | $61.43 |
Gross Profit | $103.09 | $93.58 | $82.94 | $69.03 |
Operating activities | ||||
Research & development | $32.69 | $28.18 | $27.33 | $23.43 |
Selling, general & administrative | $95.85 | $84.79 | $74.1 | $60.06 |
Total operating expenses | $190.73 | $112.98 | $101.42 | $126.01 |
Operating income | -$87.64 | -$19.4 | -$18.48 | -$56.99 |
Income from continuing operations | ||||
EBIT | -$87.64 | -$18.75 | $2.62 | -$28.32 |
Income tax expense | -$2.66 | -$3.89 | -$1.71 | -$4.64 |
Interest expense | -$2.31 | $0.19 | $0.3 | |
Net income | ||||
Net income | -$82.67 | -$14.86 | $4.13 | -$23.98 |
Income (for common shares) | -$82.67 | -$14.86 | $4.13 | -$23.98 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$63 | -$6.58 | -$2.74 | -$10.35 |
Operating activities | ||||
Depreciation | $4.17 | $4.09 | $4.09 | $4.09 |
Business acquisitions & disposals | ||||
Stock-based compensation | $3.81 | $3.56 | $4.15 | $3.72 |
Total cash flows from operations | $3.64 | $6.49 | -$8.29 | -$3.62 |
Investing activities | ||||
Capital expenditures | -$1.84 | -$0.74 | -$1.46 | -$1.39 |
Investments | ||||
Total cash flows from investing | -$1.84 | -$0.74 | -$1.46 | -$1.39 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.34 | -$4.51 | $0.01 | |
Net borrowings | ||||
Total cash flows from financing | $0.34 | -$0.11 | -$4.94 | -$1.61 |
Effect of exchange rate | $0.08 | -$0.05 | $0.03 | $0.03 |
Change in cash and equivalents | $2.22 | $5.58 | -$14.67 | -$6.59 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$82.67 | -$14.86 | $4.13 | -$23.98 |
Operating activities | ||||
Depreciation | $16.45 | $16.34 | $16.02 | $14.99 |
Business acquisitions & disposals | -$0.48 | -$94.6 | ||
Stock-based compensation | $15.24 | $14.31 | $11.09 | $5.39 |
Total cash flows from operations | -$1.79 | $4.41 | $8.4 | $13.06 |
Investing activities | ||||
Capital expenditures | -$5.43 | -$7.49 | -$5.14 | -$1.63 |
Investments | $2.5 | $24.96 | ||
Total cash flows from investing | -$5.43 | -$7.49 | -$3.12 | -$71.26 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$4.17 | $0.68 | $1.13 | $1.52 |
Net borrowings | -$0.28 | -$0.2 | -$0.56 | |
Total cash flows from financing | -$6.32 | -$4.85 | -$6.78 | -$3.77 |
Effect of exchange rate | $0.08 | -$0.13 | $0.07 | $0.33 |
Change in cash and equivalents | -$13.46 | -$8.06 | -$1.43 | -$61.65 |
Market cap | $376.12M |
---|---|
Enterprise value | $330.16M |
Shares outstanding | 14.64M |
Revenue | $166.66M |
---|---|
EBITDA | -$71.75M |
EBIT | -$88.20M |
Net Income | -$82.67M |
Revenue Q/Q | 8.45% |
Revenue Y/Y | N/A |
P/E ratio | -4.55 |
---|---|
EV/Sales | 1.98 |
EV/EBITDA | -4.60 |
EV/EBIT | -3.74 |
P/S ratio | 2.26 |
P/B ratio | 1.72 |
Book/Share | 14.90 |
Cash/Share | 4.98 |
EPS | -$5.65 |
---|---|
ROA | -26.10% |
ROE | -31.97% |
Debt/Equity | 0.27 |
---|---|
Net debt/EBITDA | 0.20 |
Current ratio | 5.26 |
Quick ratio | 3.76 |