(in millions $) | 31 Jan 2025 | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $32.77 | $35.73 | $33.6 | |
Short term investments | ||||
Net receivables | $191.61 | $198.03 | $191.01 | |
Inventory | ||||
Total current assets | $243.89 | $252.69 | $242.34 | |
Long term investments | ||||
Property, plant & equipment | $59.38 | $55.04 | $54.91 | |
Goodwill & intangible assets | $517.95 | $533.58 | ||
Total noncurrent assets | $607.51 | $623.2 | ||
Total investments | ||||
Total assets | $844.49 | $860.2 | $865.54 | |
Current liabilities | ||||
Accounts payable | $148.06 | $170.91 | $159.2 | |
Deferred revenue | $26.32 | $33.93 | ||
Short long term debt | ||||
Total current liabilities | $223.63 | $240.38 | $236.02 | |
Long term debt | $407.62 | $393.79 | $383.49 | |
Total noncurrent liabilities | $423.87 | $415.58 | ||
Total debt | $393.79 | $383.49 | ||
Total liabilities | $662.12 | $664.24 | $651.61 | |
Shareholders' equity | ||||
Retained earnings | -$645.49 | -$620.5 | -$595.34 | |
Other shareholder equity | -$48.01 | -$50.17 | -$48.95 | |
Total shareholder equity | $195.95 | $213.93 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $33.6 | $75.56 | $127.16 | $31.12 |
Short term investments | ||||
Net receivables | $191.01 | $178.19 | $263.14 | $61.98 |
Inventory | ||||
Total current assets | $242.34 | $266.07 | $410.87 | $97.39 |
Long term investments | ||||
Property, plant & equipment | $54.91 | $49.4 | $46.52 | $16.55 |
Goodwill & intangible assets | $533.58 | $941.21 | $1000.38 | $133.48 |
Total noncurrent assets | $623.2 | $1000.49 | $1047.64 | $162.98 |
Total investments | ||||
Total assets | $865.54 | $1266.56 | $1458.51 | $260.37 |
Current liabilities | ||||
Accounts payable | $159.2 | $119.34 | $167.86 | $34.95 |
Deferred revenue | $33.93 | |||
Short long term debt | $12.5 | $14.56 | ||
Total current liabilities | $236.02 | $220.92 | $385.26 | $111.15 |
Long term debt | $383.49 | $410.52 | $520.78 | $520.78 |
Total noncurrent liabilities | $415.58 | $438.38 | $557.03 | $4.11 |
Total debt | $383.49 | $410.52 | $533.28 | $14.56 |
Total liabilities | $651.61 | $659.3 | $942.29 | $115.26 |
Shareholders' equity | ||||
Retained earnings | -$595.34 | -$175.12 | -$191.79 | -$227.33 |
Other shareholder equity | -$48.95 | -$41.95 | -$39.34 | -$0.9 |
Total shareholder equity | $213.93 | $603.14 | $512.93 | $145.11 |
(in millions $) | 30 Jul 2025 | 31 Jan 2025 | 30 Oct 2024 | 30 Jun 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $117.99 | |||
Cost of revenue | $63.6 | |||
Gross Profit | $54.39 | |||
Operating activities | ||||
Research & development | $10.71 | |||
Selling, general & administrative | $59.76 | |||
Total operating expenses | $70.48 | |||
Operating income | -$16.09 | |||
Income from continuing operations | ||||
EBIT | -$15.16 | |||
Income tax expense | $1.75 | |||
Interest expense | $8.25 | |||
Net income | ||||
Net income | -$25.16 | |||
Income (for common shares) | -$25.16 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $544.48 | $665.92 | $747.6 | $313.58 |
Cost of revenue | $297.02 | $345.69 | $400.49 | $181.01 |
Gross Profit | $247.46 | $320.23 | $347.11 | $132.57 |
Operating activities | ||||
Research & development | $54.16 | $56.49 | $52.72 | $20.12 |
Selling, general & administrative | $231.1 | $217.58 | $202.15 | $53.24 |
Total operating expenses | $621.89 | $274.06 | $254.87 | $73.36 |
Operating income | -$374.44 | $46.16 | $92.24 | $59.21 |
Income from continuing operations | ||||
EBIT | -$374.07 | $45.17 | $52.44 | $42.86 |
Income tax expense | $15.32 | $5.15 | $8.4 | -$13.03 |
Interest expense | $30.84 | $23.35 | $8.49 | $1 |
Net income | ||||
Net income | -$420.23 | $16.67 | $35.55 | $54.88 |
Income (for common shares) | -$420.23 | $16.67 | $35.55 | $54.88 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$25.16 | -$236.51 | -$14.06 | |
Operating activities | ||||
Depreciation | $20.82 | $20.92 | $21.01 | |
Business acquisitions & disposals | $0.07 | |||
Stock-based compensation | $8.17 | $6.74 | $7.99 | |
Total cash flows from operations | -$1.35 | -$11.76 | $11.66 | |
Investing activities | ||||
Capital expenditures | -$5.93 | -$6.89 | -$3.11 | |
Investments | -$9.96 | -$9.68 | ||
Total cash flows from investing | -$13.41 | -$5.93 | -$16.85 | -$12.72 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.01 | $0.09 | $0.06 | |
Net borrowings | $10 | $10 | -$10 | |
Total cash flows from financing | $23.37 | $9.97 | $9.97 | -$10.08 |
Effect of exchange rate | -$0.73 | -$0.56 | $2.77 | $1.96 |
Change in cash and equivalents | -$0.84 | $2.12 | -$15.86 | -$9.18 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | -$420.23 | $16.67 | $35.55 | $54.88 |
Operating activities | ||||
Depreciation | $83.86 | $81.07 | $57.45 | $7.11 |
Business acquisitions & disposals | $0.07 | -$2.71 | -$148.72 | -$28.6 |
Stock-based compensation | $33.76 | $30.4 | $19.3 | $5.88 |
Total cash flows from operations | $28.68 | $113.38 | $84.74 | $62.8 |
Investing activities | ||||
Capital expenditures | -$24.28 | -$23.86 | -$23.28 | -$9.2 |
Investments | -$19.63 | -$8.5 | ||
Total cash flows from investing | -$43.85 | -$35.06 | -$172 | -$37.81 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $2.87 | $2.02 | $4.3 | $7.21 |
Net borrowings | -$27.13 | -$123.6 | $492.22 | -$5.47 |
Total cash flows from financing | -$29.3 | -$128.29 | $185.24 | -$15.22 |
Effect of exchange rate | $2.52 | -$1.63 | -$1.94 | -$0.31 |
Change in cash and equivalents | -$41.95 | -$51.6 | $96.04 | $9.46 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
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 | 3.05 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |