(in millions $) | 1 May 2025 | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $3.19 | $3.22 | ||
Short term investments | ||||
Net receivables | $9.46 | $1.65 | $3.43 | |
Inventory | ||||
Total current assets | $11.49 | $11.04 | $13.51 | |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $899.14 | $920.5 | ||
Total assets | $868.78 | $914.21 | $938.08 | |
Current liabilities | ||||
Accounts payable | $2.34 | $37.23 | $42.8 | |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $68.72 | $40.69 | $46.27 | |
Long term debt | $341.04 | $395.38 | $398.35 | |
Total noncurrent liabilities | ||||
Total debt | $395.38 | $398.35 | ||
Total liabilities | $410.4 | $436.83 | $445.37 | |
Shareholders' equity | ||||
Retained earnings | $1.28 | -$14.45 | -$18.25 | |
Other shareholder equity | $47.27 | $66.21 | ||
Total shareholder equity | $477.38 | $492.71 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $3.22 | $3.25 | $14.49 | $2.4 |
Short term investments | ||||
Net receivables | $3.43 | $3.9 | $6.41 | $1.16 |
Inventory | ||||
Total current assets | $13.51 | $9.62 | $23.64 | |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $920.5 | $753.54 | $714.4 | $633.83 |
Total assets | $938.08 | $765.64 | $740.41 | $643.73 |
Current liabilities | ||||
Accounts payable | $42.8 | $30.42 | $30.71 | $16.8 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $46.27 | $32.73 | $32.28 | |
Long term debt | $398.35 | $292.61 | $261.35 | |
Total noncurrent liabilities | ||||
Total debt | $398.35 | $292.61 | $261.35 | $151.38 |
Total liabilities | $445.37 | $325.9 | $294.58 | $261.37 |
Shareholders' equity | ||||
Retained earnings | -$18.25 | $5 | $2.7 | $11.27 |
Other shareholder equity | $66.21 | $32.91 | $45.15 | -$29.73 |
Total shareholder equity | $492.71 | $439.74 | $445.83 | $382.36 |
(in millions $) | 1 May 2025 | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $64.87 | $22.18 | ||
Cost of revenue | $0.2 | |||
Gross Profit | $48.97 | $21.98 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $2.45 | |||
Total operating expenses | -$0.63 | $2.45 | ||
Operating income | $19.52 | |||
Income from continuing operations | ||||
EBIT | -$0.05 | |||
Income tax expense | ||||
Interest expense | -$34.11 | $6.48 | ||
Net income | ||||
Net income | $15.48 | -$6.53 | ||
Income (for common shares) | -$6.53 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $87.31 | $81.54 | $72.55 | $56.63 |
Cost of revenue | $32.95 | $19.87 | $33.98 | $17.94 |
Gross Profit | $54.35 | $61.68 | $38.58 | $38.68 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $6.15 | $7 | $6.4 | $5.88 |
Total operating expenses | $6.15 | $7 | $6.4 | $5.88 |
Operating income | $48.2 | $54.68 | $32.18 | $32.8 |
Income from continuing operations | ||||
EBIT | $109.43 | $51.42 | $115.39 | $46.89 |
Income tax expense | ||||
Interest expense | $24.12 | $15.88 | $13.08 | $4.44 |
Net income | ||||
Net income | $85.31 | $35.55 | $102.32 | $42.45 |
Income (for common shares) | $85.31 | $35.55 | $102.32 | $42.45 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$6.53 | $22.58 | $6.58 | |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $12.32 | $5.78 | $20.87 | |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | -$17.61 | -$8.8 | -$8.68 | -$43.1 |
Sale and purchase of stock | $19.26 | $21.13 | ||
Net borrowings | -$3.3 | -$15.6 | $3.3 | |
Total cash flows from financing | -$76.03 | -$12.35 | -$6.14 | -$19.86 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$0.55 | -$0.03 | -$0.36 | $1 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $85.31 | $35.55 | $102.32 | $42.45 |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$69.94 | -$4.5 | $36.6 | -$29.73 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | -$76.06 | -$47.05 | -$38.85 | -$30.86 |
Sale and purchase of stock | $44.51 | $5.49 | $1.77 | |
Net borrowings | $106.55 | $35.2 | $112.15 | $101.14 |
Total cash flows from financing | $69.91 | -$6.74 | -$24.5 | $28.07 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$0.03 | -$11.25 | $12.1 | -$1.66 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
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 | 0.90 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |