(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $136.51 | $85.2 | $53.96 | |
Short term investments | ||||
Net receivables | $1.34 | $11.64 | ||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $5.96 | $5.55 | $4.5 | $5.07 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $2222.82 | $2152.17 | $2094.84 | |
Total assets | $2560.79 | $2438.58 | $2324.24 | $2224.67 |
Current liabilities | ||||
Accounts payable | $8.5 | $6.57 | $6.01 | $5.58 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $8.5 | $6.57 | $9.5 | $5.58 |
Long term debt | $12.06 | $12.06 | $12.06 | $27.06 |
Total noncurrent liabilities | ||||
Total debt | $44.06 | $34.06 | $49.06 | |
Total liabilities | $2280.68 | $2170.73 | $2064.77 | $1969.81 |
Shareholders' equity | ||||
Retained earnings | $233 | $225.82 | $218.73 | $213.34 |
Other shareholder equity | -$8.61 | -$13.11 | -$13.63 | -$13.1 |
Total shareholder equity | $267.85 | $259.46 | $254.86 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $53.96 | $80.42 | $183.4 | $146.91 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $5.07 | $3.39 | $3.28 | $4.46 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $2094.84 | $1971.63 | $1811.27 | $1703.98 |
Total assets | $2224.67 | $2123.66 | $2055.3 | $1876.59 |
Current liabilities | ||||
Accounts payable | $5.58 | $1.03 | $0.5 | $1.1 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $5.58 | $3.39 | $3.2 | $4.5 |
Long term debt | $27.06 | $12.06 | $12.1 | $14.02 |
Total noncurrent liabilities | ||||
Total debt | $49.06 | $119.06 | $34.06 | $36.02 |
Total liabilities | $1969.81 | $1899.64 | $1857.4 | $1717.28 |
Shareholders' equity | ||||
Retained earnings | $213.34 | $182.44 | $144.53 | $106.85 |
Other shareholder equity | -$13.1 | -$16.75 | -$1.08 | $1.72 |
Total shareholder equity | $254.86 | $224.01 | $197.9 | $159.31 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $44.99 | $43.95 | $38.11 | $40.83 |
Cost of revenue | ||||
Gross Profit | $38.11 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $24.24 | |||
Total operating expenses | $29.49 | |||
Operating income | $8.62 | |||
Income from continuing operations | ||||
EBIT | $8.62 | |||
Income tax expense | $2.83 | $2.73 | $2.06 | $2.19 |
Interest expense | ||||
Net income | ||||
Net income | $8.67 | $8.21 | $6.56 | $9.03 |
Income (for common shares) | $6.56 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $166.5 | $163.35 | $133.89 | |
Cost of revenue | ||||
Gross Profit | $163.35 | $133.89 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $83.4 | $78.98 | ||
Total operating expenses | $109.11 | $98.75 | ||
Operating income | $54.23 | $35.14 | ||
Income from continuing operations | ||||
EBIT | $54.23 | $35.14 | ||
Income tax expense | $10.35 | $12.43 | $9.31 | |
Interest expense | $13.18 | |||
Net income | ||||
Net income | $35.87 | $41.8 | $25.82 | |
Income (for common shares) | $41.8 | $25.82 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $8.21 | $6.56 | $9.03 | |
Operating activities | ||||
Depreciation | -$0.02 | $0.32 | -$0.16 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.62 | $1.14 | $0.3 | |
Total cash flows from operations | $12.9 | -$3.41 | $6.19 | |
Investing activities | ||||
Capital expenditures | -$1.03 | $0.25 | $0.39 | |
Investments | -$64.48 | -$57.89 | -$39.53 | |
Total cash flows from investing | -$206.89 | -$65.5 | -$57.64 | -$39.14 |
Financing activities | ||||
Dividends paid | -$3.62 | -$1.11 | -$1.11 | -$1.11 |
Sale and purchase of stock | $0.29 | -$1.29 | -$1.13 | |
Net borrowings | $10 | -$15 | $15 | |
Total cash flows from financing | $300.61 | $103.91 | $92.29 | -$59.24 |
Effect of exchange rate | ||||
Change in cash and equivalents | $102.74 | $51.31 | $31.24 | -$92.19 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $35.87 | $41.8 | $39.98 | $25.82 |
Operating activities | ||||
Depreciation | $0.47 | $1.43 | $1.21 | $1.89 |
Business acquisitions & disposals | ||||
Stock-based compensation | $2.45 | $2.42 | $1.87 | $1.25 |
Total cash flows from operations | $47.42 | $51.39 | $132.08 | $5.46 |
Investing activities | ||||
Capital expenditures | -$2.16 | -$1.55 | -$0.02 | -$0.27 |
Investments | -$128.68 | -$197.01 | -$206.4 | -$385.25 |
Total cash flows from investing | -$130.84 | -$198.46 | -$238.23 | -$385.51 |
Financing activities | ||||
Dividends paid | -$3.92 | -$3.08 | -$1.38 | |
Sale and purchase of stock | -$7.04 | $1.24 | $0.97 | -$2.8 |
Net borrowings | -$70 | $85 | -$1.95 | -$11.77 |
Total cash flows from financing | $56.97 | $44.09 | $142.64 | $412.14 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$26.45 | -$102.98 | $36.48 | $32.09 |
Market cap | $408.07M |
---|---|
Enterprise value | N/A |
Shares outstanding | 13.92M |
Revenue | $167.87M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $32.47M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | 12.57 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 2.43 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $2.33 |
---|---|
ROA | 1.36% |
ROE | N/A |
Debt/Equity | 7.73 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |