(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $693.47 | $703.35 | $627.37 | $596.76 |
Inventory | $269.86 | $260.12 | $249.77 | $220.27 |
Total current assets | $2396.65 | $2257.84 | $2112.65 | $2052.7 |
Long term investments | ||||
Property, plant & equipment | $236.69 | $186.96 | $179.1 | $172.67 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $3436.84 | $3254.18 | $3077.4 | $3007.95 |
Current liabilities | ||||
Accounts payable | $88.33 | $90.03 | $72.99 | $65.99 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $799.97 | $717.83 | $625.24 | $616.13 |
Long term debt | $677.11 | $676.32 | $675.52 | $674.72 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $1824.81 | $1733.07 | $1632.41 | $1604.95 |
Shareholders' equity | ||||
Retained earnings | $431.25 | $373.98 | $314.58 | $302.16 |
Other shareholder equity | -$10.28 | -$11.61 | -$4.81 | -$4.25 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $155.44 | |||
Short term investments | $406.52 | |||
Net receivables | $693.47 | $555.09 | $501.24 | $229.2 |
Inventory | $269.86 | $202.47 | $108.69 | $89.96 |
Total current assets | $2396.65 | $1805.28 | $1109.49 | $981.95 |
Long term investments | $102.39 | |||
Property, plant & equipment | $236.69 | $208.21 | $161.73 | $105.49 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $399.07 | |||
Total investments | ||||
Total assets | $3436.84 | $2851.89 | $1688.21 | $1381.02 |
Current liabilities | ||||
Accounts payable | $88.33 | $59.92 | $32.22 | $24.14 |
Deferred revenue | $163.96 | |||
Short long term debt | ||||
Total current liabilities | $799.97 | $602.65 | $418.52 | $256.33 |
Long term debt | $677.11 | $673.97 | ||
Total noncurrent liabilities | $148.44 | |||
Total debt | $24.38 | |||
Total liabilities | $1824.81 | $1583.4 | $640.36 | $404.77 |
Shareholders' equity | ||||
Retained earnings | $431.25 | $257.02 | $109.88 | $169.9 |
Other shareholder equity | -$10.28 | -$5.93 | -$1.32 | $0.19 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $432.14 | $413.6 | $374.61 | $343.04 |
Cost of revenue | ||||
Gross Profit | $263.89 | $255.27 | $232.12 | $204.1 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $221.08 | $200.16 | $191.86 | $187.49 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$1.47 | $10.03 | -$24.53 | -$3.25 |
Interest expense | $54.89 | $14.31 | -$52.37 | $25.28 |
Net income | ||||
Net income | $57.27 | $59.4 | $12.42 | $45.14 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1563.39 | $1189.93 | $863.38 | $681 |
Cost of revenue | ||||
Gross Profit | $955.38 | $728.64 | $540.91 | $416.3 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $800.59 | $635.38 | $709.03 | $430.5 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$19.23 | $49.38 | -$81.36 | -$4.6 |
Interest expense | -$0.18 | $103.27 | $26.75 | $7.9 |
Net income | ||||
Net income | $174.23 | $147.14 | -$60.02 | -$1.7 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 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 | $12.47 | -$40.7 | $81.26 | -$72.67 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $41.28 | $45.13 | $52.25 | $37.99 |
Effect of exchange rate | $2.07 | -$1.2 | $0.81 | $0.78 |
Change in cash and equivalents | $245.06 | $52.46 | $120.65 | -$90.23 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
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 | $12.48 | -$830.97 | $252.56 | -$356.53 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $41.31 | $598.1 | -$174.18 | $299.27 |
Effect of exchange rate | $2.06 | -$3.38 | -$1.98 | $1.98 |
Change in cash and equivalents | $245.12 | -$0.89 | $200.89 | -$16.8 |
Market cap | $22.77B |
---|---|
Enterprise value | N/A |
Shares outstanding | 75.30M |
Revenue | $1.56B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $174.23M |
Revenue Q/Q | 28.56% |
Revenue Y/Y | 31.38% |
P/E ratio | 130.70 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 14.57 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $2.31 |
---|---|
ROA | 5.45% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 3.00 |
Quick ratio | 2.66 |