(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $53.96 | $146.15 | $119.34 | $140.39 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $5.07 | $5.3 | $5.49 | $5.37 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $2094.84 | $2049.64 | $2033.05 | $2031.53 |
Total assets | $2224.67 | $2272.48 | $2227.87 | $2245.29 |
Current liabilities | ||||
Accounts payable | $5.58 | $5.2 | $3 | $1.98 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $5.58 | $9.2 | $7.3 | $6.07 |
Long term debt | $27.06 | $12.1 | $12.1 | $12.06 |
Total noncurrent liabilities | ||||
Total debt | $49.06 | $34.06 | $34.06 | $44.06 |
Total liabilities | $1969.81 | $2029.61 | $1990.43 | $2010.77 |
Shareholders' equity | ||||
Retained earnings | $213.34 | $206.03 | $197.49 | $191.06 |
Other shareholder equity | -$13.1 | -$17.84 | -$16.05 | -$13.96 |
Total shareholder equity | $254.86 | $242.88 | $237.44 | $234.52 |
(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 $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $40.83 | $38.85 | ||
Cost of revenue | ||||
Gross Profit | $38.85 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $20.81 | |||
Total operating expenses | $26.2 | |||
Operating income | $12.65 | |||
Income from continuing operations | ||||
EBIT | $12.65 | |||
Income tax expense | $2.19 | $2.92 | ||
Interest expense | ||||
Net income | ||||
Net income | $9.03 | $9.73 | ||
Income (for common shares) | $9.73 |
(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 $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $9.03 | $9.79 | $7.32 | $9.73 |
Operating activities | ||||
Depreciation | -$0.16 | $0.39 | -$0.1 | $0.34 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.3 | $0.59 | $0.42 | $1.14 |
Total cash flows from operations | $6.19 | $22.47 | $8.4 | $10.36 |
Investing activities | ||||
Capital expenditures | $0.39 | -$0.19 | -$0.03 | -$2.32 |
Investments | -$39.53 | -$26.09 | -$6.67 | -$56.39 |
Total cash flows from investing | -$39.14 | -$26.29 | -$6.7 | -$58.71 |
Financing activities | ||||
Dividends paid | -$1.11 | -$1.11 | -$0.84 | -$0.85 |
Sale and purchase of stock | -$1.13 | -$1.88 | -$1.89 | -$2.13 |
Net borrowings | $15 | -$10 | ||
Total cash flows from financing | -$59.24 | $30.63 | -$22.75 | $108.32 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$92.19 | $26.81 | -$21.05 | $59.97 |
(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 | $267.31M |
---|---|
Enterprise value | $262.41M |
Shares outstanding | 13.92M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 6.38% |
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 | 1.00 |
Book/Share | 19.25 |
Cash/Share | 3.88 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 7.73 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |