| (in millions $) | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 | 1 Dec 2023 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $36.05 | $37.54 | $37.94 | |
| Short term investments | $0.08 | $0.36 | $0.77 | |
| Net receivables | $25.13 | $27.05 | $33.13 | $39.97 |
| Inventory | $164.17 | $163.81 | $165.04 | $157.95 |
| Total current assets | $233.21 | $238.97 | $247.08 | $248.23 |
| Long term investments | $10.7 | $10.29 | $10.44 | |
| Property, plant & equipment | $19.35 | $18.84 | $19.74 | $19.83 |
| Goodwill & intangible assets | $7.87 | $7.84 | $7.96 | |
| Total noncurrent assets | $39.16 | $41.85 | $42.98 | |
| Total investments | $10.79 | $10.66 | $11.21 | |
| Total assets | $272.38 | $280.83 | $290.06 | $290.59 |
| Current liabilities | ||||
| Accounts payable | $26.94 | $27.36 | $28.05 | $29.66 |
| Deferred revenue | ||||
| Short long term debt | $3.92 | $3.66 | $3.88 | |
| Total current liabilities | $51.23 | $51.4 | $50.8 | $54.97 |
| Long term debt | $8.6 | $8.19 | $8.5 | |
| Total noncurrent liabilities | $14.52 | $13.85 | $14.7 | |
| Total debt | $12.53 | $11.85 | $12.38 | |
| Total liabilities | $65.75 | $65.25 | $65.5 | $68.36 |
| Shareholders' equity | ||||
| Retained earnings | $162.87 | $172.46 | $177.44 | $180.12 |
| Other shareholder equity | -$18.81 | -$19.69 | -$15.47 | -$20.2 |
| Total shareholder equity | $206.63 | $215.58 | $224.56 | |
| (in millions $) | 31 Dec 2023 | 1 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $41.78 | $63.92 | $84.06 | $57.86 |
| Short term investments | $0.74 | $2.52 | $0.91 | $0.97 |
| Net receivables | $39.97 | $38.44 | $42.62 | $27.69 |
| Inventory | $157.95 | $156.21 | $148.22 | $149.86 |
| Total current assets | $248.23 | $268.07 | $289.87 | $251.41 |
| Long term investments | $9.76 | $9.23 | $9.56 | $8.41 |
| Property, plant & equipment | $19.83 | $16.94 | $21.23 | $23.67 |
| Goodwill & intangible assets | $8.02 | $8.55 | $9.12 | $9.69 |
| Total noncurrent assets | $42.36 | $38.17 | $43.06 | $44.24 |
| Total investments | $10.5 | $11.75 | $10.47 | $9.38 |
| Total assets | $290.59 | $306.24 | $332.94 | $295.65 |
| Current liabilities | ||||
| Accounts payable | $29.66 | $40.71 | $48.88 | $33 |
| Deferred revenue | ||||
| Short long term debt | $3.71 | $3.97 | $4.22 | $4.13 |
| Total current liabilities | $54.97 | $73.34 | $81.17 | $50.44 |
| Long term debt | $7.61 | $4.81 | $6.79 | $7.99 |
| Total noncurrent liabilities | $13.38 | $10.26 | $13.35 | $14.07 |
| Total debt | $11.32 | $8.79 | $11.02 | $12.12 |
| Total liabilities | $68.36 | $83.59 | $94.52 | $64.51 |
| Shareholders' equity | ||||
| Retained earnings | $180.12 | $179.88 | $175.57 | $172.48 |
| Other shareholder equity | -$20.2 | -$21.52 | -$1.74 | -$2.99 |
| Total shareholder equity | $222.23 | $222.64 | $238.42 | $231.15 |
| (in millions $) | 30 Oct 2024 | 30 May 2024 | 2 Mar 2024 | 1 Dec 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $45.17 | $45.06 | $66.11 | |
| Cost of revenue | ||||
| Gross Profit | $8.02 | $9.7 | $17.42 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | $11.46 | $11.52 | $14.04 | |
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $0.04 | -$0.6 | $1.08 | |
| Interest expense | $0.04 | $0.08 | $0.49 | |
| Net income | ||||
| Net income | -$3.92 | -$1.65 | $2.39 | |
| Income (for common shares) | ||||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $227.81 | $250.81 | $235.19 | $170.63 |
| Cost of revenue | $171.64 | $186.34 | $178.95 | $134.17 |
| Gross Profit | $56.17 | $64.48 | $56.25 | $36.46 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $49.55 | $51.73 | $46 | $41.42 |
| Total operating expenses | $49.55 | $51.73 | $46 | $46.32 |
| Operating income | $6.62 | $12.75 | $10.25 | -$9.86 |
| Income from continuing operations | ||||
| EBIT | $7.04 | $11.9 | $10.14 | -$10.71 |
| Income tax expense | $2.37 | $3.65 | $3.36 | -$4.56 |
| Interest expense | $0.28 | $0.03 | $0.02 | $0.09 |
| Net income | ||||
| Net income | $4.39 | $8.23 | $6.76 | -$6.25 |
| Income (for common shares) | $4.39 | $8.23 | $6.76 | -$6.25 |
| (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 | -$1.9 | -$1.17 | -$0.82 | -$1.9 |
| Financing activities | ||||
| Dividends paid | -$2.09 | -$2.09 | -$1.03 | -$4.14 |
| Sale and purchase of stock | ||||
| Net borrowings | ||||
| Total cash flows from financing | -$2.92 | -$2.41 | -$1.35 | -$8.82 |
| Effect of exchange rate | $0.4 | $0.03 | $0.89 | $1.4 |
| Change in cash and equivalents | -$5.73 | -$4.24 | -$3.85 | -$22.14 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $4.39 | $8.23 | $6.76 | -$6.25 |
| Operating activities | ||||
| Depreciation | $4.09 | $3.92 | $4.19 | $4.55 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | $2.7 | $2.69 | $2.78 | $2.06 |
| Total cash flows from operations | -$12.82 | -$3.97 | $32.17 | $10.93 |
| Investing activities | ||||
| Capital expenditures | -$2.17 | -$2.09 | -$2.37 | -$1.55 |
| Investments | $0.27 | -$0.98 | $0.37 | |
| Total cash flows from investing | -$1.9 | -$2.09 | -$3.35 | -$1.18 |
| Financing activities | ||||
| Dividends paid | -$4.14 | -$3.92 | -$3.67 | -$3.42 |
| Sale and purchase of stock | -$4.34 | -$2.77 | $0.35 | -$6.93 |
| Net borrowings | ||||
| Total cash flows from financing | -$8.82 | -$6.9 | -$3.52 | -$10.85 |
| Effect of exchange rate | $1.4 | -$7.18 | $0.9 | $2.01 |
| Change in cash and equivalents | -$22.14 | -$20.14 | $26.2 | $0.92 |
| Market cap | $96.95M |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 6.49M |
| 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 | 0.31 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 4.55 |
| Quick ratio | 1.35 |