(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $327.61 | $353.18 | $280.26 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $25.45 | $25.9 | $24.93 | $25.99 |
Goodwill & intangible assets | $5.25 | $5.25 | $5.25 | |
Total noncurrent assets | ||||
Total investments | $3317.08 | $3347.98 | $3402.77 | |
Total assets | $3613.77 | $3793.94 | $3849.2 | $3832.4 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $13.88 | $13.97 | $12.58 | $13.31 |
Long term debt | $67.04 | $37.62 | $37.62 | $37.62 |
Total noncurrent liabilities | ||||
Total debt | $524.68 | $523.15 | $523.75 | |
Total liabilities | $3285.66 | $3473.21 | $3529.06 | $3518.34 |
Shareholders' equity | ||||
Retained earnings | $141.77 | $138.31 | $138.64 | $135.93 |
Other shareholder equity | -$5.68 | -$7.79 | -$7.62 | -$7.49 |
Total shareholder equity | $320.73 | $320.13 | $314.06 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $280.26 | $230.09 | $412.36 | $261.96 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $25.99 | $24.03 | $24.69 | $30.26 |
Goodwill & intangible assets | $5.25 | $5.38 | $5.43 | $5.49 |
Total noncurrent assets | ||||
Total investments | $3402.77 | $3175.5 | $2422.35 | $2427.35 |
Total assets | $3832.4 | $3546.19 | $2967.53 | $2821.02 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $13.31 | $13.86 | $12.8 | $15.2 |
Long term debt | $37.62 | $37.51 | $37.3 | $228.2 |
Total noncurrent liabilities | ||||
Total debt | $523.75 | $433.63 | $121.74 | $243.43 |
Total liabilities | $3518.34 | $3254.94 | $2693.5 | $2571.8 |
Shareholders' equity | ||||
Retained earnings | $135.93 | $115.11 | $81.17 | $58.34 |
Other shareholder equity | -$7.49 | -$6.49 | $1.13 | -$0.2 |
Total shareholder equity | $314.06 | $291.25 | $274.02 | $249.21 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $26.17 | $17.97 | $25.25 | $27.15 |
Cost of revenue | ||||
Gross Profit | $17.97 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $11.7 | |||
Total operating expenses | $13.99 | |||
Operating income | $3.98 | |||
Income from continuing operations | ||||
EBIT | $3.98 | |||
Income tax expense | $2.69 | $1.16 | $2.46 | $2.59 |
Interest expense | ||||
Net income | ||||
Net income | $6.19 | $2.82 | $5.43 | $5.88 |
Income (for common shares) | $2.37 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $108.15 | $118.61 | $83.46 | |
Cost of revenue | ||||
Gross Profit | $118.61 | $83.46 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $40.84 | $39.34 | ||
Total operating expenses | $55.51 | $52.89 | ||
Operating income | $63.11 | $30.57 | ||
Income from continuing operations | ||||
EBIT | $63.11 | $29.42 | ||
Income tax expense | $11.97 | $17.53 | $8.57 | |
Interest expense | $33.02 | |||
Net income | ||||
Net income | $28.78 | $45.58 | $20.86 | |
Income (for common shares) | $44.78 | $19.56 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $2.82 | $5.87 | $6.06 | |
Operating activities | ||||
Depreciation | $0.11 | -$0.07 | -$0.2 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.2 | $0.2 | $0.19 | |
Total cash flows from operations | $8.13 | $8.29 | $0.67 | |
Investing activities | ||||
Capital expenditures | -$0.04 | -$0.14 | -$0.19 | |
Investments | $25 | $52.05 | $15.58 | |
Total cash flows from investing | $139.29 | $24.96 | $51.91 | $15.38 |
Financing activities | ||||
Dividends paid | -$9.18 | -$2.59 | -$2.61 | -$2.58 |
Sale and purchase of stock | $0.13 | $0.5 | $0.53 | |
Net borrowings | -$150 | |||
Total cash flows from financing | -$235.63 | -$58.67 | $12.73 | $11.55 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$36.4 | -$25.58 | $72.92 | $27.61 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $29.48 | $45.58 | $34.24 | $20.86 |
Operating activities | ||||
Depreciation | -$0.56 | $0.64 | $2.22 | $0.44 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.59 | $1.13 | $0.42 | $1.19 |
Total cash flows from operations | $35.16 | $40.89 | $45.89 | $139.34 |
Investing activities | ||||
Capital expenditures | -$4.53 | -$0.52 | $0.42 | $6.03 |
Investments | -$228.79 | -$764.48 | $0.41 | -$261.52 |
Total cash flows from investing | -$233.32 | -$761.5 | -$7.67 | -$315.49 |
Financing activities | ||||
Dividends paid | -$10.44 | -$10.38 | -$9.78 | -$9.22 |
Sale and purchase of stock | -$2.04 | -$2.77 | -$3.44 | -$4.51 |
Net borrowings | $90 | $310 | -$120 | -$54.64 |
Total cash flows from financing | $248.33 | $538.34 | $112.17 | -$112.98 |
Effect of exchange rate | ||||
Change in cash and equivalents | $50.16 | -$182.27 | $150.4 | -$289.12 |
Market cap | $159.57M |
---|---|
Enterprise value | N/A |
Shares outstanding | 17.05M |
Revenue | $96.54M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $20.32M |
Revenue Q/Q | 5.19% |
Revenue Y/Y | -12.17% |
P/E ratio | 7.85 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.65 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $1.19 |
---|---|
ROA | 0.54% |
ROE | N/A |
Debt/Equity | 11.20 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |