(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $230.14 | $157.2 | $111.38 | |
Short term investments | $63.97 | $90.63 | ||
Net receivables | $1.88 | $1.56 | $4.18 | $5.65 |
Inventory | $1.02 | $0.78 | $1 | $0.98 |
Total current assets | $239 | $302.07 | $300.51 | $242.28 |
Long term investments | $117.54 | $117.54 | $117.54 | |
Property, plant & equipment | $195.66 | $173.36 | $189.71 | $229.54 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $563.21 | $602.27 | $619.53 | $605.04 |
Current liabilities | ||||
Accounts payable | $1.15 | $1.54 | $1.77 | $2.83 |
Deferred revenue | ||||
Short long term debt | $24.31 | $14.54 | $17.68 | |
Total current liabilities | $7.42 | $30.12 | $38.83 | $28.6 |
Long term debt | $18.55 | $48.27 | $65.71 | |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $7.42 | $48.67 | $87.1 | $94.31 |
Shareholders' equity | ||||
Retained earnings | $240.46 | $238.39 | $216.3 | $194.72 |
Other shareholder equity | ||||
Total shareholder equity | $553.59 | $532.43 | $510.73 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $111.38 | $142.37 | $37.17 | $8.93 |
Short term investments | ||||
Net receivables | $5.65 | $16.32 | $8.22 | $2.86 |
Inventory | $0.98 | $2.83 | $4.44 | $0.71 |
Total current assets | $242.28 | $166.24 | $55 | $13.56 |
Long term investments | $117.54 | |||
Property, plant & equipment | $229.54 | $435.89 | $393.97 | $58.05 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $60.81 | |||
Total investments | ||||
Total assets | $605.04 | $632.92 | $462.91 | $74.37 |
Current liabilities | ||||
Accounts payable | $2.83 | $9.24 | $5.04 | $2.08 |
Deferred revenue | $0.11 | |||
Short long term debt | $17.68 | $31.78 | $20.6 | $7.1 |
Total current liabilities | $28.6 | $51.36 | $34.03 | $10.9 |
Long term debt | $65.71 | $120.06 | $85.95 | $11.08 |
Total noncurrent liabilities | $11.08 | |||
Total debt | ||||
Total liabilities | $94.31 | $171.43 | $119.98 | $21.99 |
Shareholders' equity | ||||
Retained earnings | $194.72 | $157.74 | $39.18 | -$1.32 |
Other shareholder equity | -$0 | |||
Total shareholder equity | $510.73 | $461.5 | $342.93 | $52.38 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $13.41 | $16.28 | $20.39 | $26.36 |
Cost of revenue | $7.48 | $8.99 | $11.18 | |
Gross Profit | $8.2 | $8.95 | $11.4 | $15.19 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $2.52 | $3.35 | $3 | |
Total operating expenses | $7.21 | $13.54 | $16.4 | $19.03 |
Operating income | $2.74 | $3.99 | $7.34 | |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.01 | $0.03 | $0.06 | $0.08 |
Interest expense | $1.94 | -$1.59 | -$1.92 | -$1.43 |
Net income | ||||
Net income | $2.07 | $22.85 | $22.33 | $25.01 |
Income (for common shares) | $22.1 | $21.58 | $23.81 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $97.52 | $262.1 | $132.05 | $12.49 |
Cost of revenue | $46.97 | $94.78 | $39.2 | $7.45 |
Gross Profit | $50.55 | $167.32 | $92.85 | $5.04 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $12.85 | $16.71 | $3.27 | $1.13 |
Total operating expenses | $81.89 | $138.54 | $76.53 | $12.04 |
Operating income | $15.62 | $123.56 | $55.52 | $0.45 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.18 | $1.35 | $0.5 | $0.02 |
Interest expense | -$8.05 | -$8.39 | $2.19 | |
Net income | ||||
Net income | $38.64 | $118.56 | $52.27 | -$1.75 |
Income (for common shares) | $36.98 | $118.56 | $40.5 | -$1.75 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $22.85 | $22.33 | $25.01 | |
Operating activities | ||||
Depreciation | $3.45 | $4.85 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $12.52 | $11.33 | $11.01 | |
Investing activities | ||||
Capital expenditures | -$0.01 | -$0.02 | -$0.42 | |
Investments | ||||
Total cash flows from investing | $106.99 | $92.22 | $45.02 | $32.01 |
Financing activities | ||||
Dividends paid | -$1.88 | -$0.63 | -$0.63 | -$0.48 |
Sale and purchase of stock | ||||
Net borrowings | -$31.94 | -$11.44 | -$15.68 | |
Total cash flows from financing | -$87.92 | -$33.63 | -$12.06 | -$17.12 |
Effect of exchange rate | -$0.05 | |||
Change in cash and equivalents | $50.63 | $71.11 | $44.28 | $25.9 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $38.64 | $118.56 | $52.27 | -$1.75 |
Operating activities | ||||
Depreciation | $22.08 | $23.53 | $14.36 | $1.9 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $42.59 | $123.75 | $60.78 | -$2.34 |
Investing activities | ||||
Capital expenditures | -$0.62 | -$76.41 | -$348.64 | -$35.47 |
Investments | ||||
Total cash flows from investing | -$9.12 | -$63.74 | -$348.64 | -$35.47 |
Financing activities | ||||
Dividends paid | -$0.48 | |||
Sale and purchase of stock | $0.88 | $250.91 | $39.05 | |
Net borrowings | -$53.86 | $49.96 | $85.31 | $7.45 |
Total cash flows from financing | -$64.88 | $48.9 | $321.82 | $42.18 |
Effect of exchange rate | $0.1 | |||
Change in cash and equivalents | -$31.41 | $108.92 | $33.96 | $4.37 |
Market cap | $27.54M |
---|---|
Enterprise value | N/A |
Shares outstanding | 9.66M |
Revenue | $76.44M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $72.26M |
Revenue Q/Q | -37.34% |
Revenue Y/Y | -45.58% |
P/E ratio | 0.38 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.36 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $7.48 |
---|---|
ROA | 12.09% |
ROE | N/A |
Debt/Equity | 0.18 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 32.20 |
Quick ratio | 32.06 |