| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $161.66 | $293.3 | $271.4 | |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $62.24 | $62.3 | $62.09 | $61.01 |
| Goodwill & intangible assets | $65.49 | $65.49 | $65.49 | |
| Total noncurrent assets | ||||
| Total investments | $5324.84 | $5243.06 | $5185.91 | |
| Total assets | $5962.97 | $5804.34 | $5850.26 | $5769.7 |
| Current liabilities | ||||
| Accounts payable | $16.3 | $12.26 | $9.37 | $7.39 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $248.85 | $243.46 | $250.88 | $241.64 |
| Long term debt | $64.89 | $64.95 | $65.01 | $65.08 |
| Total noncurrent liabilities | ||||
| Total debt | $308.41 | $315.89 | $306.71 | |
| Total liabilities | $5202.21 | $5085.02 | $5142.53 | $5067.49 |
| Shareholders' equity | ||||
| Retained earnings | $517.81 | $504.12 | $492.87 | $484.4 |
| Other shareholder equity | $760.76 | $719.32 | $707.72 | -$103.32 |
| Total shareholder equity | $719.32 | $707.72 | $702.21 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $271.4 | $128.69 | $311.76 | $338.24 |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $61.01 | $59.7 | $52.63 | $55.22 |
| Goodwill & intangible assets | $65.49 | $65.49 | $65.49 | $65.49 |
| Total noncurrent assets | ||||
| Total investments | $5185.91 | $4942.09 | $4847.42 | $4548.43 |
| Total assets | $5769.7 | $5380.32 | $5418.26 | $5139.14 |
| Current liabilities | ||||
| Accounts payable | $7.39 | $2.24 | $1 | $1.2 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $241.64 | $17.63 | $12.6 | $13.7 |
| Long term debt | $65.08 | $58.7 | $59.3 | $59.28 |
| Total noncurrent liabilities | ||||
| Total debt | $306.71 | $291.75 | $342.81 | $428.57 |
| Total liabilities | $5067.49 | $4752.27 | $4720.06 | $4484.28 |
| Shareholders' equity | ||||
| Retained earnings | $484.4 | $438.6 | $386.75 | $326.74 |
| Other shareholder equity | -$103.32 | $628.05 | -$4.85 | $13.57 |
| Total shareholder equity | $702.21 | $628.05 | $698.2 | $654.87 |
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $62.76 | |||
| 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 | $5.37 | |||
| Interest expense | ||||
| Net income | ||||
| Net income | $22.14 | |||
| Income (for common shares) | ||||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $223.96 | $222.11 | $189.5 | |
| Cost of revenue | ||||
| Gross Profit | $223.96 | $222.11 | $189.5 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $115.52 | $111.97 | $101.66 | |
| Total operating expenses | $125.39 | $121.07 | $119.24 | |
| Operating income | $98.57 | $101.04 | $70.27 | |
| Income from continuing operations | ||||
| EBIT | $98.57 | $101.04 | $70.27 | |
| Income tax expense | $20.56 | $19.23 | $10.76 | |
| Interest expense | $25.45 | |||
| Net income | ||||
| Net income | $78 | $81.81 | $59.5 | |
| Income (for common shares) | $78 | $81.81 | $59.5 | |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $19.5 | $18.68 | $18.66 | |
| Operating activities | ||||
| Depreciation | $1.32 | $1.1 | $1.32 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | $0.34 | $0.34 | $0.42 | |
| Total cash flows from operations | $19.93 | $26.15 | $19.97 | |
| Investing activities | ||||
| Capital expenditures | -$1.52 | -$2.18 | -$1.27 | |
| Investments | -$86.35 | -$64.6 | -$41.46 | |
| Total cash flows from investing | -$211.3 | -$85.97 | -$65.29 | -$49.19 |
| Financing activities | ||||
| Dividends paid | -$24.96 | -$8.26 | -$8.26 | -$8.23 |
| Sale and purchase of stock | $0.28 | $0.29 | $0.29 | |
| Net borrowings | -$7.16 | $9.37 | -$7.43 | |
| Total cash flows from financing | $98.07 | -$65.6 | $61.05 | $81.36 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$30.46 | -$131.64 | $21.9 | $52.14 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $78 | $81.81 | $87.94 | $59.5 |
| Operating activities | ||||
| Depreciation | $5.35 | $5.22 | $5.03 | $5.35 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | $1.58 | $1.37 | $0.85 | $0.94 |
| Total cash flows from operations | $85.73 | $99.68 | $115.69 | $62.38 |
| Investing activities | ||||
| Capital expenditures | -$5.95 | -$5.6 | -$1.54 | -$1.48 |
| Investments | -$215.55 | -$275.32 | -$343.05 | -$695.07 |
| Total cash flows from investing | -$226.6 | -$280.01 | -$358.62 | -$693.53 |
| Financing activities | ||||
| Dividends paid | -$32.19 | -$29.94 | -$27.92 | -$27.14 |
| Sale and purchase of stock | $1.13 | $1.04 | $0.96 | -$0.17 |
| Net borrowings | $16.16 | -$55.7 | -$84.81 | $121.5 |
| Total cash flows from financing | $283.58 | -$2.75 | $216.45 | $704.7 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $142.71 | -$183.07 | -$26.48 | $73.55 |
| Market cap | $1.06B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 18.05M |
| 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 | 7.22 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | N/A |
| Quick ratio | N/A |