| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $28.65 | $24.23 | $19.81 | $23.79 |
| Short term investments | ||||
| Net receivables | $840.82 | $817.3 | $793.16 | |
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $2.52 | $2.56 | $2.59 | $2.63 |
| Goodwill & intangible assets | $6.58 | $6.58 | $6.58 | |
| Total noncurrent assets | ||||
| Total investments | $1343.77 | $1331.9 | $1327.05 | |
| Total assets | $2346.13 | $2335.25 | $2294.31 | $2266.29 |
| Current liabilities | ||||
| Accounts payable | $3.94 | $4.02 | $8.76 | |
| Deferred revenue | $653.58 | $634.14 | $599.41 | |
| Short long term debt | ||||
| Total current liabilities | $2.99 | $3.51 | $3.69 | $3.95 |
| Long term debt | $35 | $35 | $35 | $35 |
| Total noncurrent liabilities | ||||
| Total debt | $35 | $35 | $35 | |
| Total liabilities | $1832.76 | $1851.18 | $1809.22 | $1786.55 |
| Shareholders' equity | ||||
| Retained earnings | $232.99 | $222.02 | $223.61 | $217.79 |
| Other shareholder equity | -$20.95 | -$34.86 | -$34.48 | -$32.88 |
| Total shareholder equity | $484.08 | $485.09 | $479.75 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $23.79 | $25.12 | $57.71 | $103.09 |
| Short term investments | ||||
| Net receivables | $793.16 | $790.96 | $803.13 | $747.99 |
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $2.63 | $2.76 | $2.96 | $4.39 |
| Goodwill & intangible assets | $6.58 | $6.58 | $6.58 | $6.58 |
| Total noncurrent assets | ||||
| Total investments | $1327.05 | $1304.66 | $1276.85 | $1221.2 |
| Total assets | $2266.29 | $2243.35 | $2255.18 | $2160.52 |
| Current liabilities | ||||
| Accounts payable | $8.76 | $8.67 | $3.95 | $13.53 |
| Deferred revenue | $599.41 | $577.65 | $572.96 | $537.19 |
| Short long term debt | ||||
| Total current liabilities | $3.95 | $14.7 | $8.94 | $43.8 |
| Long term debt | $35 | $35 | $35 | $90 |
| Total noncurrent liabilities | ||||
| Total debt | $35 | $35 | $35 | $90 |
| Total liabilities | $1786.55 | $1759.76 | $1724.14 | $1642.75 |
| Shareholders' equity | ||||
| Retained earnings | $217.79 | $240.56 | $263.75 | $258.39 |
| Other shareholder equity | -$32.88 | -$46.4 | $3.28 | $11.13 |
| Total shareholder equity | $479.75 | $483.59 | $531.04 | $517.77 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $251.74 | $246.77 | $241.14 | $239.47 |
| Cost of revenue | $166.55 | $151.95 | ||
| Gross Profit | $80.23 | $89.19 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $74.69 | $81.34 | ||
| Total operating expenses | $230.96 | $75.06 | $81.79 | $241.79 |
| Operating income | $5.17 | $7.4 | ||
| Income from continuing operations | ||||
| EBIT | $5.17 | $7.4 | ||
| Income tax expense | $3.66 | $0.86 | $1.29 | -$0.51 |
| Interest expense | -$0.37 | $0.15 | $0.15 | -$0.16 |
| Net income | ||||
| Net income | $16.75 | $4.15 | $5.96 | -$1.97 |
| Income (for common shares) | $4.15 | $5.96 | ||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $927.34 | $848.22 | $816.47 | $777.82 |
| Cost of revenue | $569.64 | $525.91 | $467.16 | |
| Gross Profit | $278.58 | $290.56 | $310.66 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $280.35 | $258.1 | $244.93 | |
| Total operating expenses | $921.65 | $280.35 | $258.1 | $244.93 |
| Operating income | -$1.77 | $32.46 | $65.73 | |
| Income from continuing operations | ||||
| EBIT | -$3.02 | $31.23 | $64.47 | |
| Income tax expense | $0.64 | -$1.68 | $5.08 | $10.46 |
| Interest expense | -$0.62 | $0.62 | $0.9 | $1.2 |
| Net income | ||||
| Net income | $4.43 | -$1.96 | $25.25 | $52.82 |
| Income (for common shares) | -$1.96 | $25.25 | $52.82 | |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $4.15 | $5.96 | -$1.97 | |
| Operating activities | ||||
| Depreciation | $0.93 | $0.97 | $1.11 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $21.68 | $4.82 | $2.6 | |
| Investing activities | ||||
| Capital expenditures | ||||
| Investments | -$12.13 | -$3.82 | $1.2 | |
| Total cash flows from investing | -$22.69 | -$12.13 | -$3.82 | $1.2 |
| Financing activities | ||||
| Dividends paid | -$16.93 | -$5.67 | -$5.58 | -$5.55 |
| Sale and purchase of stock | $0.54 | $0.59 | $1.83 | |
| Net borrowings | ||||
| Total cash flows from financing | -$11.69 | -$5.13 | -$4.99 | -$3.72 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $4.86 | $4.42 | -$3.99 | $0.07 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $4.43 | -$1.96 | $25.25 | $52.82 |
| Operating activities | ||||
| Depreciation | $4.33 | $4.84 | $5.84 | $6.72 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $28.62 | $67.11 | $76.73 | $101.13 |
| Investing activities | ||||
| Capital expenditures | -$0.04 | $0.03 | $1.22 | -$0.09 |
| Investments | -$16.66 | -$98.53 | -$63.42 | -$99.59 |
| Total cash flows from investing | -$16.71 | -$98.5 | -$62.2 | -$99.68 |
| Financing activities | ||||
| Dividends paid | -$21.89 | -$20.5 | -$19.1 | -$16.98 |
| Sale and purchase of stock | $8.65 | $19.3 | $14.18 | $19.29 |
| Net borrowings | -$55 | $50 | ||
| Total cash flows from financing | -$13.25 | -$1.2 | -$59.92 | $52.32 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$1.33 | -$32.59 | -$45.38 | $53.78 |
| Market cap | $681.73M |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 33.48M |
| Revenue | $979.12M |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | $24.89M |
| Revenue Q/Q | 7.61% |
| Revenue Y/Y | 7.44% |
| P/E ratio | 27.39 |
|---|---|
| EV/Sales | N/A |
| EV/EBITDA | N/A |
| EV/EBIT | N/A |
| P/S ratio | 0.70 |
| P/B ratio | N/A |
| Book/Share | N/A |
| Cash/Share | 0.86 |
| EPS | $0.74 |
|---|---|
| ROA | 1.08% |
| ROE | N/A |
| Debt/Equity | 3.72 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | N/A |
| Quick ratio | N/A |