(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $70.22 | $94.86 | $36.85 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $20.55 | $20.56 | $20.2 | $20.22 |
Goodwill & intangible assets | $21.82 | $21.82 | $21.82 | |
Total noncurrent assets | ||||
Total investments | $2551 | $2557.21 | $2543.47 | |
Total assets | $2774.22 | $2755.81 | $2784.89 | $2710.53 |
Current liabilities | ||||
Accounts payable | $42.86 | $48.83 | $47.81 | $19.61 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $48.68 | $54.84 | $54.01 | $26.91 |
Long term debt | $53.76 | $83.83 | $52.98 | $3.05 |
Total noncurrent liabilities | ||||
Total debt | $89.84 | $59.18 | $40.8 | |
Total liabilities | $2553.56 | $2554.59 | $2587.76 | $2515.29 |
Shareholders' equity | ||||
Retained earnings | $243.27 | $239.02 | $235.51 | $229.93 |
Other shareholder equity | -$55.13 | -$69.91 | -$70.08 | -$66.01 |
Total shareholder equity | $201.22 | $197.13 | $195.24 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $36.85 | $55.87 | $26.98 | $108.54 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $20.22 | $22.56 | $25.2 | $27.26 |
Goodwill & intangible assets | $21.82 | $21.82 | $21.84 | $22.08 |
Total noncurrent assets | ||||
Total investments | $2543.47 | $2455.83 | $2300.62 | $2078.48 |
Total assets | $2710.53 | $2645.55 | $2418.47 | $2279.45 |
Current liabilities | ||||
Accounts payable | $19.61 | $46.18 | $24.6 | $1.21 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $26.91 | $52.8 | $33.5 | $38.2 |
Long term debt | $3.05 | $99.14 | $3.6 | $3.85 |
Total noncurrent liabilities | ||||
Total debt | $40.8 | $105.76 | $25.54 | $11.11 |
Total liabilities | $2515.29 | $2479.16 | $2207.02 | $2079.75 |
Shareholders' equity | ||||
Retained earnings | $229.93 | $211.86 | $188.88 | $168.01 |
Other shareholder equity | -$66.01 | -$75.26 | -$6.53 | $2.4 |
Total shareholder equity | $195.24 | $166.39 | $211.46 | $199.7 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $24.31 | |||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | ||||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $1.51 | |||
Interest expense | ||||
Net income | ||||
Net income | $5.72 | |||
Income (for common shares) |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $95.74 | $96.17 | $79.8 | |
Cost of revenue | ||||
Gross Profit | $95.74 | $96.17 | $79.8 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $61.76 | $58.56 | $54.21 | |
Total operating expenses | $64.24 | $59.28 | $55.94 | |
Operating income | $31.5 | $36.89 | $23.87 | |
Income from continuing operations | ||||
EBIT | $31.5 | $36.89 | $23.87 | |
Income tax expense | $6.5 | $8.11 | $4.61 | |
Interest expense | $3.99 | |||
Net income | ||||
Net income | $25 | $28.78 | $19.26 | |
Income (for common shares) | $25 | $28.78 | $19.26 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $4.99 | $7.05 | $3.8 | |
Operating activities | ||||
Depreciation | $0.47 | $0.47 | $0.67 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.31 | $0.31 | $0.31 | |
Total cash flows from operations | $6.49 | $7.93 | $3.62 | |
Investing activities | ||||
Capital expenditures | -$1.01 | -$0.05 | -$0 | |
Investments | $5.24 | -$17.82 | -$28.54 | |
Total cash flows from investing | -$14.84 | $4.23 | -$17.87 | -$28.54 |
Financing activities | ||||
Dividends paid | -$5.89 | -$1.47 | -$1.47 | -$1.46 |
Sale and purchase of stock | $0.1 | $0.06 | -$0.13 | |
Net borrowings | $30.86 | $18.01 | $31.85 | |
Total cash flows from financing | $34.85 | -$35.37 | $67.95 | -$13.81 |
Effect of exchange rate | ||||
Change in cash and equivalents | $43.59 | -$24.64 | $58.02 | -$38.73 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $25 | $28.78 | $26.43 | $19.26 |
Operating activities | ||||
Depreciation | $2.8 | $3.03 | $3.5 | $4.26 |
Business acquisitions & disposals | ||||
Stock-based compensation | $1.16 | $1.08 | $0.69 | $0.8 |
Total cash flows from operations | $30.88 | $35.05 | $35.46 | $28.66 |
Investing activities | ||||
Capital expenditures | -$0.46 | -$0.43 | -$0.37 | -$0.87 |
Investments | -$81.92 | -$252.19 | -$242.4 | -$495.19 |
Total cash flows from investing | -$82.38 | -$252.62 | -$242.48 | -$495.85 |
Financing activities | ||||
Dividends paid | -$5.84 | -$5.8 | -$5.32 | -$5.01 |
Sale and purchase of stock | $0.28 | -$0.51 | -$1.19 | -$6.57 |
Net borrowings | -$64.17 | $80.97 | $14.31 | -$0.24 |
Total cash flows from financing | $32.48 | $246.46 | $125.47 | $453.82 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$19.02 | $28.89 | -$81.56 | -$13.37 |
Market cap | $209.58M |
---|---|
Enterprise value | N/A |
Shares outstanding | 4.77M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -5.88% |
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 | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 12.88 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |