(in millions $) | 31 Jan 2025 | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $94.45 | |||
Short term investments | ||||
Net receivables | $8.45 | $9.87 | $8.18 | |
Inventory | $114.55 | $107.47 | $109.31 | |
Total current assets | $160.81 | $154.13 | $152.52 | |
Long term investments | ||||
Property, plant & equipment | $127.42 | $121.55 | $123.8 | |
Goodwill & intangible assets | $14.45 | |||
Total noncurrent assets | ||||
Total investments | $1098.59 | |||
Total assets | $1531.27 | $1477.64 | $1466.95 | |
Current liabilities | ||||
Accounts payable | $35.58 | $21.38 | $25.87 | |
Deferred revenue | $120.78 | |||
Short long term debt | ||||
Total current liabilities | $124.16 | $102.64 | $108.24 | |
Long term debt | $782.34 | $754.45 | $740.06 | |
Total noncurrent liabilities | ||||
Total debt | $818.7 | |||
Total liabilities | $1059.82 | $1006.59 | $997.64 | |
Shareholders' equity | ||||
Retained earnings | $653.39 | $654.37 | $653.95 | |
Other shareholder equity | ||||
Total shareholder equity | $470.65 |
(in millions $) | 31 Jan 2025 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $94.45 | $68.03 | $42.59 | $2.89 |
Short term investments | ||||
Net receivables | $9.87 | $15.37 | $5.2 | |
Inventory | $107.47 | $109.29 | $115.3 | $82.26 |
Total current assets | $154.13 | $155.89 | $136.46 | |
Long term investments | ||||
Property, plant & equipment | $121.55 | $120.82 | $110.27 | $95.12 |
Goodwill & intangible assets | $14.45 | $11.72 | $8.62 | $7.28 |
Total noncurrent assets | ||||
Total investments | $1098.59 | $1073.76 | $854.29 | $625.12 |
Total assets | $1477.64 | $1420.43 | $1145.31 | $822.16 |
Current liabilities | ||||
Accounts payable | $21.38 | $27.2 | $20.05 | $18.21 |
Deferred revenue | $120.78 | $120.47 | $92.49 | $56.81 |
Short long term debt | ||||
Total current liabilities | $102.64 | $114.93 | $107.36 | |
Long term debt | $754.45 | $638.6 | $440.66 | |
Total noncurrent liabilities | ||||
Total debt | $818.7 | $700.9 | $502.14 | $288.81 |
Total liabilities | $1006.49 | $921.48 | $675.55 | $415.26 |
Shareholders' equity | ||||
Retained earnings | $654.37 | $685.8 | $658.24 | $564.98 |
Other shareholder equity | ||||
Total shareholder equity | $470.65 | $498.45 | $469.27 | $406.4 |
(in millions $) | 30 Jul 2025 | 1 May 2025 | 31 Jan 2025 | 31 Aug 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $347.76 | |||
Cost of revenue | ||||
Gross Profit | $161.19 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $144.02 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0.22 | |||
Interest expense | -$18.31 | |||
Net income | ||||
Net income | -$0.97 | |||
Income (for common shares) |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1393.89 | $1405.5 | $1212.37 | $918.61 |
Cost of revenue | $758.55 | $805.87 | $663.63 | $479.15 |
Gross Profit | $635.35 | $599.63 | $548.73 | $439.46 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $179.42 | $176.7 | $156.13 | $130.85 |
Total operating expenses | $610.13 | $535.52 | $417.41 | $298.24 |
Operating income | $25.21 | $64.11 | $131.32 | $141.22 |
Income from continuing operations | ||||
EBIT | $25.21 | $64.11 | $131.32 | $141.26 |
Income tax expense | -$8.74 | $5.36 | $27.09 | $30.3 |
Interest expense | $65.35 | $38.31 | $10.92 | $6.82 |
Net income | ||||
Net income | -$31.39 | $20.43 | $93.31 | $104.14 |
Income (for common shares) | -$31.43 | $20.39 | $93.27 | $104.1 |
(in millions $) | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 | 1 Dec 2023 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$8.51 | -$10.64 | -$9.33 | -$1.59 |
Financing activities | ||||
Dividends paid | -$0.01 | -$0.04 | -$0.03 | -$0.02 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $27.66 | $110.96 | $99.06 | $104.18 |
Effect of exchange rate | ||||
Change in cash and equivalents | $4.17 | $26.41 | $26.55 | $26.46 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | -$31.39 | $20.43 | $93.31 | $104.14 |
Operating activities | ||||
Depreciation | $6.87 | $5.6 | $4.03 | $3.72 |
Business acquisitions & disposals | ||||
Stock-based compensation | $4.17 | $5.31 | $5.5 | $5.96 |
Total cash flows from operations | -$73.9 | -$135.73 | -$114.28 | -$53.81 |
Investing activities | ||||
Capital expenditures | -$5.83 | -$22.02 | -$20.9 | -$8.26 |
Investments | -$4.82 | -$5.55 | -$1.34 | |
Total cash flows from investing | -$10.64 | -$27.57 | -$22.24 | -$8.26 |
Financing activities | ||||
Dividends paid | -$0.04 | -$0.04 | -$0.04 | -$0.04 |
Sale and purchase of stock | -$0.54 | -$3.69 | -$35.89 | -$6.32 |
Net borrowings | $111.53 | $192.48 | $212.16 | $11.77 |
Total cash flows from financing | $110.96 | $188.75 | $176.22 | $5.4 |
Effect of exchange rate | ||||
Change in cash and equivalents | $26.41 | $25.45 | $39.69 | -$56.67 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
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 | 2.14 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |