(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $44.67 | $55.21 | $75.16 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $42.13 | $41.21 | $41.55 | $41.91 |
Goodwill & intangible assets | $26.47 | $26.53 | $26.6 | |
Total noncurrent assets | ||||
Total investments | $2266.9 | $2233.86 | $2182.03 | |
Total assets | $2550.9 | $2492.1 | $2469.75 | $2438.5 |
Current liabilities | ||||
Accounts payable | $3.97 | $4.67 | $4.64 | $3.49 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $52.61 | $29.72 | $32.45 | $61.72 |
Long term debt | $93.68 | $93.75 | $93.77 | $51.32 |
Total noncurrent liabilities | ||||
Total debt | $118.8 | $121.58 | $109.54 | |
Total liabilities | $2323.56 | $2273 | $2252.8 | $2220.98 |
Shareholders' equity | ||||
Retained earnings | $243.19 | $239.23 | $235.68 | $233.76 |
Other shareholder equity | -$2.29 | -$27.1 | -$28.67 | -$26.69 |
Total shareholder equity | $218.46 | $216.34 | $216.88 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $75.16 | $26.66 | $267.75 | $86.67 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $41.91 | $52.3 | $44.8 | $44.13 |
Goodwill & intangible assets | $26.6 | $26.87 | $27.17 | $27.48 |
Total noncurrent assets | ||||
Total investments | $2182.03 | $2123.17 | $1826.3 | $1815.54 |
Total assets | $2438.5 | $2332.32 | $2264.52 | $2086.31 |
Current liabilities | ||||
Accounts payable | $3.49 | $0.95 | $0.7 | $1.1 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $64.59 | $3.92 | $4 | $3.6 |
Long term debt | $51.32 | $55.49 | $55.7 | $55.71 |
Total noncurrent liabilities | ||||
Total debt | $109.54 | $92.08 | $90.46 | $76.17 |
Total liabilities | $2220.98 | $2136.68 | $2053.5 | $1891.84 |
Shareholders' equity | ||||
Retained earnings | $233.76 | $217.21 | $193.81 | $170.82 |
Other shareholder equity | -$26.69 | -$1.77 | -$2.09 | -$1.96 |
Total shareholder equity | $216.88 | $195.63 | $210.32 | $193.81 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $33.46 | $28.6 | $30.65 | $31.75 |
Cost of revenue | ||||
Gross Profit | $28.6 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $18.79 | |||
Total operating expenses | $22.37 | |||
Operating income | $6.23 | |||
Income from continuing operations | ||||
EBIT | $6.2 | |||
Income tax expense | $1.25 | $1.2 | $0.56 | $1.11 |
Interest expense | ||||
Net income | ||||
Net income | $5.39 | $5.01 | $3.4 | $5.07 |
Income (for common shares) | $5.01 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $127.32 | $118.77 | $133.96 | $127.87 |
Cost of revenue | ||||
Gross Profit | $118.77 | $133.96 | $127.87 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $56.43 | $67.44 | $66.31 | |
Total operating expenses | $81.81 | $95.88 | $96.45 | |
Operating income | $36.96 | $38.08 | $31.42 | |
Income from continuing operations | ||||
EBIT | $36.75 | $37.63 | $28.91 | |
Income tax expense | $5.42 | $7.59 | $8.96 | $6.79 |
Interest expense | $13.38 | |||
Net income | ||||
Net income | $23.6 | $29.16 | $28.67 | $22.12 |
Income (for common shares) | $29.16 | $28.67 | $22.12 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $5.01 | $3.4 | $5.07 | |
Operating activities | ||||
Depreciation | $0.96 | $0.94 | $0.96 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.46 | $0.51 | $0.49 | |
Total cash flows from operations | $1.7 | $0.9 | $16.97 | |
Investing activities | ||||
Capital expenditures | -$0.54 | -$0.48 | -$0.44 | |
Investments | -$22.16 | -$48.57 | -$11.08 | |
Total cash flows from investing | -$116.7 | -$22.6 | -$49.62 | -$9.68 |
Financing activities | ||||
Dividends paid | -$4.36 | -$1.46 | -$1.48 | -$1.48 |
Sale and purchase of stock | -$3.51 | -$1.03 | -$1.4 | |
Net borrowings | -$2.76 | $9.58 | -$37.44 | |
Total cash flows from financing | $87.74 | $10.37 | $28.77 | -$2.65 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$25.97 | -$10.54 | -$19.95 | $4.65 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $23.6 | $29.16 | $28.67 | $22.12 |
Operating activities | ||||
Depreciation | $3.88 | $4.36 | $4.74 | $4.19 |
Business acquisitions & disposals | $27.11 | |||
Stock-based compensation | $1.99 | $1.97 | $1.7 | $1.45 |
Total cash flows from operations | $38.81 | $90.56 | $157.39 | -$80.37 |
Investing activities | ||||
Capital expenditures | -$1.46 | -$1.43 | -$4.79 | -$10.23 |
Investments | -$53.05 | -$413.14 | -$141.23 | -$194.99 |
Total cash flows from investing | -$56.34 | -$411.28 | -$138.69 | -$183.29 |
Financing activities | ||||
Dividends paid | -$5.99 | -$5.76 | -$5.67 | -$5.55 |
Sale and purchase of stock | -$7.76 | -$5.37 | -$8.23 | -$1.06 |
Net borrowings | $17.63 | $1.86 | $14.28 | -$97.71 |
Total cash flows from financing | $66.03 | $79.64 | $162.38 | $184.9 |
Effect of exchange rate | ||||
Change in cash and equivalents | $48.5 | -$241.08 | $181.08 | -$78.76 |
Market cap | $218.38M |
---|---|
Enterprise value | N/A |
Shares outstanding | 3.23M |
Revenue | $124.46M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $18.86M |
Revenue Q/Q | 17.69% |
Revenue Y/Y | -0.48% |
P/E ratio | 11.58 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.75 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $5.83 |
---|---|
ROA | 0.76% |
ROE | N/A |
Debt/Equity | 10.24 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |