(in millions $) | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $379.1 | $199.02 | $278.1 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $116.79 | $112.63 | $110.27 | $106.19 |
Goodwill & intangible assets | $60.32 | $61.06 | $61.86 | |
Total noncurrent assets | ||||
Total investments | $4232.32 | $4318.56 | $4398.68 | |
Total assets | $5239.04 | $5034.59 | $4945.27 | $5094.88 |
Current liabilities | ||||
Accounts payable | $31.94 | $36.46 | $39.46 | $34.47 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $75.75 | $80.04 | $79.16 | $79.24 |
Long term debt | $97.06 | $96.92 | $96.79 | $96.65 |
Total noncurrent liabilities | ||||
Total debt | $380.5 | $376.49 | $381.42 | |
Total liabilities | $4782.26 | $4581.73 | $4527.14 | $4676.45 |
Shareholders' equity | ||||
Retained earnings | $153.2 | $141.01 | $171.19 | $160.72 |
Other shareholder equity | -$60.79 | -$57.92 | -$122.05 | -$110.22 |
Total shareholder equity | $452.86 | $418.13 | $418.44 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $379.1 | $104.43 | $259.95 | $280.7 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $112.63 | $101.49 | $104.04 | $89.41 |
Goodwill & intangible assets | $60.32 | $63.7 | $69.34 | $47.66 |
Total noncurrent assets | ||||
Total investments | $4232.32 | $4474.08 | $4456.43 | $3458.87 |
Total assets | $5034.59 | $4981.65 | $5137.63 | $4013.36 |
Current liabilities | ||||
Accounts payable | $36.46 | $32.83 | $41.5 | $19.07 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $80.04 | $32.83 | $47.4 | $19 |
Long term debt | $96.92 | $96.39 | $95.9 | $87.68 |
Total noncurrent liabilities | ||||
Total debt | $380.5 | $281.73 | $151.89 | $133.81 |
Total liabilities | $4581.73 | $4571.59 | $4637 | $3605.71 |
Shareholders' equity | ||||
Retained earnings | $141.01 | $140.09 | $88.32 | $50.79 |
Other shareholder equity | -$57.92 | -$113.51 | $1.78 | $19.78 |
Total shareholder equity | $452.86 | $410.06 | $500.63 | $407.65 |
(in millions $) | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $55.91 | -$3.95 | $49.75 | $46.38 |
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 | $3.69 | -$11.36 | $1.93 | $1.5 |
Interest expense | ||||
Net income | ||||
Net income | $14.07 | -$28.3 | $12.34 | $11.46 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $139.89 | $198.66 | $134.42 | |
Cost of revenue | ||||
Gross Profit | $198.66 | $134.42 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $98.95 | $79.72 | ||
Total operating expenses | $128.38 | $208.99 | ||
Operating income | $70.28 | -$74.57 | ||
Income from continuing operations | ||||
EBIT | $70.28 | -$74.57 | ||
Income tax expense | -$5.41 | $12.59 | $0.4 | |
Interest expense | ||||
Net income | ||||
Net income | $7.82 | $57.69 | -$74.97 | |
Income (for common shares) | $57.69 | -$74.97 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$28.3 | $12.34 | $11.46 | $12.32 |
Operating activities | ||||
Depreciation | $2.13 | $2.17 | $2.27 | $2.25 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.86 | $0.57 | $0.57 | $1.21 |
Total cash flows from operations | $12.97 | $25.1 | $19.33 | $19.13 |
Investing activities | ||||
Capital expenditures | -$3.31 | -$5.23 | -$2.5 | -$4.37 |
Investments | $114.6 | $57.14 | $89.63 | -$15.71 |
Total cash flows from investing | $111.56 | $51.35 | $87.5 | -$18.24 |
Financing activities | ||||
Dividends paid | -$1.85 | -$1.54 | -$1.58 | -$1.64 |
Sale and purchase of stock | -$0.08 | $0.47 | -$8.17 | -$9.13 |
Net borrowings | $3.88 | -$5.07 | -$11.55 | $110.98 |
Total cash flows from financing | $55.55 | -$155.53 | -$79.09 | $145.05 |
Effect of exchange rate | ||||
Change in cash and equivalents | $180.08 | -$79.08 | $27.73 | $145.94 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $7.82 | $57.69 | $52.48 | -$74.97 |
Operating activities | ||||
Depreciation | $8.83 | $9.55 | $9.08 | $8.35 |
Business acquisitions & disposals | -$41.27 | $173.86 | ||
Stock-based compensation | $3.21 | $3.33 | $2.91 | $3.47 |
Total cash flows from operations | $76.53 | $74.07 | $102.7 | $43.62 |
Investing activities | ||||
Capital expenditures | -$15.41 | -$3.31 | -$5.08 | -$9.54 |
Investments | $245.66 | -$200.2 | -$461.04 | $77.68 |
Total cash flows from investing | $232.17 | -$214.18 | -$315.34 | $96 |
Financing activities | ||||
Dividends paid | -$6.61 | -$5.56 | -$1.15 | |
Sale and purchase of stock | -$16.91 | -$30.38 | -$14.25 | -$18.73 |
Net borrowings | $98.24 | $129.34 | -$18.72 | -$250.36 |
Total cash flows from financing | -$34.03 | -$15.41 | $191.9 | $51.78 |
Effect of exchange rate | ||||
Change in cash and equivalents | $274.67 | -$155.53 | -$20.74 | $191.41 |
Market cap | $526.97M |
---|---|
Enterprise value | N/A |
Shares outstanding | 15.33M |
Revenue | $148.09M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $9.57M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | 55.09 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 3.56 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $0.62 |
---|---|
ROA | 0.19% |
ROE | N/A |
Debt/Equity | 10.12 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |