(in millions $) | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 | 1 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $1.13 | $4.27 | $5.66 | |
Short term investments | ||||
Net receivables | $55.46 | $58.21 | $36.05 | $62.47 |
Inventory | $31.82 | $41.55 | $39.55 | $39.43 |
Total current assets | $238.3 | $262.34 | $245.6 | $133.37 |
Long term investments | $2.53 | $3.11 | $2.9 | |
Property, plant & equipment | $75.14 | $74.46 | $76.71 | $160.76 |
Goodwill & intangible assets | $10.49 | $10.49 | $10.49 | |
Total noncurrent assets | $144.13 | $149.03 | $149.09 | |
Total investments | $2.53 | $3.11 | $2.9 | |
Total assets | $382.43 | $411.37 | $394.68 | $386.85 |
Current liabilities | ||||
Accounts payable | $9.82 | $6.5 | $4.92 | $15.54 |
Deferred revenue | ||||
Short long term debt | $5.18 | $5.1 | $5.21 | |
Total current liabilities | $116.59 | $133.18 | $120.89 | $81.75 |
Long term debt | $37.24 | $49.74 | $49.37 | $44.09 |
Total noncurrent liabilities | $60.66 | $70.86 | $71.25 | |
Total debt | $60.66 | $70.6 | $71.07 | |
Total liabilities | $178.66 | $205.48 | $193.55 | $178.02 |
Shareholders' equity | ||||
Retained earnings | $26.06 | $28.57 | $24.29 | $32.34 |
Other shareholder equity | ||||
Total shareholder equity | $205.18 | $207.33 | $202.53 |
(in millions $) | 31 Dec 2023 | 1 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $2.85 | $3.13 | $2.85 | $4.05 |
Short term investments | ||||
Net receivables | $76.06 | $62.41 | $85.56 | $68.73 |
Inventory | $39.43 | $38.83 | $40.76 | $41.79 |
Total current assets | $133.37 | $125.67 | $152.64 | $135.9 |
Long term investments | $2.9 | $3.78 | $31.4 | $29.26 |
Property, plant & equipment | $160.76 | $167.83 | $178.12 | $190.53 |
Goodwill & intangible assets | $34.35 | $35.86 | $37.42 | $38.89 |
Total noncurrent assets | $253.48 | $260.07 | $292.76 | $293.73 |
Total investments | $2.9 | $3.78 | $31.4 | $29.26 |
Total assets | $386.85 | $385.75 | $445.4 | $429.62 |
Current liabilities | ||||
Accounts payable | $30.32 | $10.44 | $32.83 | $20.73 |
Deferred revenue | ||||
Short long term debt | $9.31 | $8.5 | $8.4 | $28.34 |
Total current liabilities | $81.75 | $101.95 | $114.62 | $106.33 |
Long term debt | $89.48 | $5.65 | $100.81 | $63.99 |
Total noncurrent liabilities | $94.88 | $60.42 | $103.89 | $67.29 |
Total debt | $98.79 | $66.29 | $109.22 | $92.33 |
Total liabilities | $176.63 | $163.39 | $218.52 | $173.62 |
Shareholders' equity | ||||
Retained earnings | $32.34 | $51.12 | $57.36 | $89.51 |
Other shareholder equity | $1.47 | |||
Total shareholder equity | $210.23 | $223.37 | $226.88 | $256 |
(in millions $) | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 | 1 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $179.6 | $184.38 | $127.61 | $241.18 |
Cost of revenue | ||||
Gross Profit | $20.09 | $20.36 | $12.47 | $15.46 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $10.51 | $13.02 | $13.46 | $14.13 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$1.44 | $0.39 | $0.57 | $5.92 |
Interest expense | -$5.04 | -$0.96 | -$0.82 | -$0.41 |
Net income | ||||
Net income | -$0.73 | $6.06 | -$6.27 | -$7.91 |
Income (for common shares) |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $971.95 | $1191.07 | $1055.83 | $1059.37 |
Cost of revenue | $901.99 | $1117.23 | $998.4 | $969.47 |
Gross Profit | $69.96 | $73.84 | $57.42 | $89.9 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $66.4 | $65.7 | $56.68 | $57.95 |
Total operating expenses | $69.53 | $67.86 | $67.42 | $57.74 |
Operating income | $0.43 | $5.99 | -$10 | $32.16 |
Income from continuing operations | ||||
EBIT | $0.09 | -$1.31 | -$0.27 | -$17.04 |
Income tax expense | $5.94 | $3.25 | $10.75 | -$4.29 |
Interest expense | $2.5 | $1.69 | $0.8 | $0.88 |
Net income | ||||
Net income | -$8.34 | -$6.25 | -$11.82 | -$13.63 |
Income (for common shares) | -$8.34 | -$6.25 | -$11.82 | -$13.63 |
(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 | -$2.52 | -$2.38 | -$1.03 | -$10.69 |
Financing activities | ||||
Dividends paid | -$5.34 | -$3.56 | -$1.78 | -$10.43 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$12.79 | $1.65 | $3.78 | $24.88 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$1.73 | $1.42 | $2.81 | -$0.28 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$8.34 | -$6.25 | -$11.82 | -$13.63 |
Operating activities | ||||
Depreciation | $17.32 | $16.61 | $17.65 | $16.27 |
Business acquisitions & disposals | $18.45 | $2.07 | -$20.59 | |
Stock-based compensation | $5.21 | $3.14 | $3.95 | $4.49 |
Total cash flows from operations | -$14.47 | $50.23 | $13.57 | $28.88 |
Investing activities | ||||
Capital expenditures | -$10.69 | -$9.77 | -$11.44 | -$11.34 |
Investments | ||||
Total cash flows from investing | -$10.69 | $8.68 | -$9.36 | -$31.93 |
Financing activities | ||||
Dividends paid | -$10.43 | -$20.33 | -$20.34 | -$19.35 |
Sale and purchase of stock | $0.05 | $0.05 | $0.05 | $0.09 |
Net borrowings | $35.96 | -$38.26 | $15.75 | $19.58 |
Total cash flows from financing | $24.88 | -$58.63 | -$5.41 | -$0.86 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$0.28 | $0.28 | -$1.2 | -$3.92 |
Market cap | $456.62M |
---|---|
Enterprise value | N/A |
Shares outstanding | 17.80M |
Revenue | $732.76M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$8.84M |
Revenue Q/Q | -30.89% |
Revenue Y/Y | -23.43% |
P/E ratio | -51.63 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.62 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$0.50 |
---|---|
ROA | -2.25% |
ROE | N/A |
Debt/Equity | 0.84 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.04 |
Quick ratio | 1.77 |