(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $120.79 | $170.11 | $149.35 | |
Short term investments | $28.34 | $9.65 | ||
Net receivables | $140.21 | $131.69 | $129.32 | $171.56 |
Inventory | ||||
Total current assets | $360.47 | $363.99 | $389.88 | $414.36 |
Long term investments | ||||
Property, plant & equipment | $71.42 | $73.69 | $81.63 | $82.66 |
Goodwill & intangible assets | $29.34 | $29.95 | $31 | |
Total noncurrent assets | $190.6 | $205.48 | $213.15 | |
Total investments | $28.34 | $9.65 | ||
Total assets | $549.91 | $554.58 | $595.36 | $627.5 |
Current liabilities | ||||
Accounts payable | $6.93 | $5.74 | $9.88 | $6.17 |
Deferred revenue | $222.93 | $226.16 | $240.69 | |
Short long term debt | $20.67 | $19.32 | $78.07 | |
Total current liabilities | $298.47 | $293.69 | $293.93 | $371.17 |
Long term debt | $243.22 | $301.42 | $305.38 | $199.29 |
Total noncurrent liabilities | $306.55 | $311.09 | $203.99 | |
Total debt | $322.09 | $324.7 | $277.35 | |
Total liabilities | $599.71 | $600.24 | $605.02 | $575.16 |
Shareholders' equity | ||||
Retained earnings | -$598.51 | -$596.41 | -$552.82 | -$519.89 |
Other shareholder equity | -$22.81 | -$11.81 | -$10.71 | -$23.55 |
Total shareholder equity | -$45.66 | -$9.66 | $52.34 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $149.35 | $150.38 | $101.59 | $112.46 |
Short term investments | $9.65 | $47.86 | $55.18 | $109.83 |
Net receivables | $171.56 | $165.96 | $130.05 | $97.28 |
Inventory | ||||
Total current assets | $414.36 | $422.5 | $338.26 | $365.42 |
Long term investments | $14.42 | $36.12 | ||
Property, plant & equipment | $82.66 | $79.1 | $64.81 | $66.06 |
Goodwill & intangible assets | $31 | $31.6 | $34.94 | $6.61 |
Total noncurrent assets | $213.15 | $171.72 | $166.25 | $147.1 |
Total investments | $9.65 | $47.86 | $69.6 | $145.95 |
Total assets | $627.5 | $594.21 | $504.52 | $512.52 |
Current liabilities | ||||
Accounts payable | $6.17 | $8 | $5.77 | $2.97 |
Deferred revenue | $240.69 | $200.32 | $152.6 | $120.14 |
Short long term debt | $78.07 | $11.42 | $8.11 | $6.92 |
Total current liabilities | $371.17 | $270.25 | $215.72 | $155.89 |
Long term debt | $199.29 | $115.38 | $48.78 | $51.19 |
Total noncurrent liabilities | $203.99 | $178.26 | $54.88 | $60.03 |
Total debt | $277.35 | $184.03 | $56.89 | $58.12 |
Total liabilities | $575.16 | $448.51 | $270.6 | $215.92 |
Shareholders' equity | ||||
Retained earnings | -$519.89 | -$408.45 | -$257.53 | -$168.89 |
Other shareholder equity | -$23.55 | -$7.25 | -$5.69 | -$5.01 |
Total shareholder equity | $52.34 | $145.7 | $233.92 | $296.61 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $154.05 | $146.45 | $149.84 | $145.32 |
Cost of revenue | $39.41 | $38 | $34.31 | |
Gross Profit | $116.97 | $107.04 | $111.84 | $111 |
Operating activities | ||||
Research & development | $39.45 | $39.77 | $34.6 | |
Selling, general & administrative | $106.78 | $91.6 | $93.24 | |
Total operating expenses | $123.8 | $144.69 | $139.58 | $114.87 |
Operating income | -$37.65 | -$27.74 | -$3.86 | |
Income from continuing operations | ||||
EBIT | -$37.65 | -$27.74 | -$3.86 | |
Income tax expense | $1.32 | -$0.16 | -$0.47 | $1.07 |
Interest expense | -$6.17 | $6.11 | $5.65 | $5.07 |
Net income | ||||
Net income | -$2.1 | -$43.59 | -$32.92 | -$10.01 |
Income (for common shares) | -$43.59 | -$32.92 | -$10.01 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $545.36 | $467.99 | $369.26 | $304.57 |
Cost of revenue | $143.32 | $133.31 | $104.09 | $88.77 |
Gross Profit | $402.04 | $334.69 | $265.17 | $215.81 |
Operating activities | ||||
Research & development | $153.1 | $139.21 | $97.52 | $70.24 |
Selling, general & administrative | $356.92 | $340.49 | $251.56 | $183.47 |
Total operating expenses | $492.41 | $479.69 | $349.07 | $253.71 |
Operating income | -$90.37 | -$145.01 | -$83.91 | -$37.9 |
Income from continuing operations | ||||
EBIT | -$90.37 | -$148.56 | -$87.49 | -$32.12 |
Income tax expense | $3.21 | $0.69 | $0.78 | $0.88 |
Interest expense | $17.86 | $1.67 | $0.37 | $0.48 |
Net income | ||||
Net income | -$111.44 | -$150.92 | -$88.64 | -$33.48 |
Income (for common shares) | -$111.44 | -$150.92 | -$88.64 | -$33.48 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$43.59 | -$32.92 | -$10.01 | |
Operating activities | ||||
Depreciation | $2.58 | $2.36 | $2.43 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $9.9 | $10.61 | $10.17 | |
Total cash flows from operations | -$17.61 | $18.87 | -$8.24 | |
Investing activities | ||||
Capital expenditures | -$0.73 | -$2.2 | -$1.36 | |
Investments | -$28.35 | $9.66 | $29.08 | |
Total cash flows from investing | -$34.29 | -$29.09 | $7.46 | $27.72 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.16 | -$49.67 | $0.09 | |
Net borrowings | -$1.25 | $48.29 | -$0.8 | |
Total cash flows from financing | -$8.5 | -$2.45 | -$4.25 | -$3.22 |
Effect of exchange rate | -$0.38 | -$0.17 | -$1.32 | $2.34 |
Change in cash and equivalents | -$50.16 | -$49.32 | $20.76 | $18.59 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$111.44 | -$150.92 | -$88.64 | -$33.48 |
Operating activities | ||||
Depreciation | $9.47 | $7.3 | $5.74 | $5.85 |
Business acquisitions & disposals | -$30.73 | -$6.14 | ||
Stock-based compensation | $43.39 | $38.83 | $23.84 | $15.28 |
Total cash flows from operations | -$110.44 | -$106.55 | -$53.92 | -$7.62 |
Investing activities | ||||
Capital expenditures | -$9.64 | -$9.1 | -$6.06 | -$1.25 |
Investments | $38.23 | $19.36 | $78.72 | -$145.97 |
Total cash flows from investing | $28.59 | $10.26 | $41.94 | -$153.36 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.75 | $25.43 | $2.79 | $114.64 |
Net borrowings | $88.16 | $117.44 | -$3.82 | |
Total cash flows from financing | $79.17 | $142.87 | $2.79 | $110.47 |
Effect of exchange rate | $1.66 | -$0.16 | $0.69 | $3.22 |
Change in cash and equivalents | -$1.03 | $46.42 | -$8.5 | -$47.29 |
Market cap | $1.87B |
---|---|
Enterprise value | N/A |
Shares outstanding | 72.43M |
Revenue | $595.66M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$88.62M |
Revenue Q/Q | 12.37% |
Revenue Y/Y | 13.28% |
P/E ratio | -21.06 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 3.13 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$1.22 |
---|---|
ROA | -15.23% |
ROE | N/A |
Debt/Equity | 10.99 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.21 |
Quick ratio | N/A |