(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $93.63 | $134.86 | ||
Short term investments | $158.42 | $109.72 | ||
Net receivables | $45.89 | $52.19 | $28.04 | $28.96 |
Inventory | $85.8 | $72.63 | $61.55 | $57.86 |
Total current assets | $396.68 | $348.92 | $343.55 | $333.09 |
Long term investments | $0.14 | |||
Property, plant & equipment | $92.73 | $92.47 | $98.8 | $98.79 |
Goodwill & intangible assets | $42.3 | $39.45 | ||
Total noncurrent assets | $151.91 | $149.56 | ||
Total investments | $158.42 | $109.85 | ||
Total assets | $542.21 | $493.44 | $495.46 | $482.64 |
Current liabilities | ||||
Accounts payable | $31.04 | $34.99 | $36 | $42.84 |
Deferred revenue | ||||
Short long term debt | $33.14 | $31.2 | ||
Total current liabilities | $121.77 | $84.79 | $76.67 | $80 |
Long term debt | $7.86 | $8.11 | $8.39 | $8.22 |
Total noncurrent liabilities | $12.27 | $9.81 | ||
Total debt | $41.53 | $39.42 | ||
Total liabilities | $135.04 | $98.95 | $88.95 | $89.81 |
Shareholders' equity | ||||
Retained earnings | -$16.33 | -$11.77 | ||
Other shareholder equity | $407.17 | $394.49 | -$36.97 | -$48.13 |
Total shareholder equity | $404.12 | $390.42 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $93.63 | $151.04 | $168.68 | $142.52 |
Short term investments | $158.42 | $81.63 | $55.36 | $31.4 |
Net receivables | $28.04 | $50.5 | $67.74 | $78.04 |
Inventory | $61.55 | $40.48 | $33.17 | $19.7 |
Total current assets | $343.55 | $329.32 | $342.61 | $307.12 |
Long term investments | $0.14 | $0.16 | $28.94 | |
Property, plant & equipment | $98.8 | $103.75 | $111.66 | $81.72 |
Goodwill & intangible assets | $42.3 | $44.08 | $52.53 | $36.2 |
Total noncurrent assets | $151.91 | $153.66 | $177.55 | $188.13 |
Total investments | $158.42 | $81.77 | $55.52 | $60.34 |
Total assets | $495.46 | $482.98 | $520.16 | $495.25 |
Current liabilities | ||||
Accounts payable | $36 | $35.32 | $46.35 | $41.98 |
Deferred revenue | ||||
Short long term debt | $33.14 | $24.69 | $9.15 | $0.09 |
Total current liabilities | $76.67 | $81.51 | $64.16 | $83.8 |
Long term debt | $8.39 | $2.21 | ||
Total noncurrent liabilities | $12.27 | $3.78 | $12.8 | $7.69 |
Total debt | $41.53 | $24.69 | $11.36 | $0.09 |
Total liabilities | $88.95 | $86.01 | $76.96 | $91.48 |
Shareholders' equity | ||||
Retained earnings | -$16.33 | -$16.34 | -$4.22 | -$27.08 |
Other shareholder equity | -$36.97 | -$28.33 | $0.25 | -$8.78 |
Total shareholder equity | $404.12 | $396.97 | $443.2 | $403.77 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $29.95 | $39.15 | $28.36 | $36.43 |
Cost of revenue | $19.67 | $25.51 | ||
Gross Profit | $9.37 | $11.84 | $8.69 | $10.92 |
Operating activities | ||||
Research & development | $1.59 | $0.92 | ||
Selling, general & administrative | $14.1 | $13.61 | ||
Total operating expenses | $16.1 | $13.11 | $15.69 | $14.51 |
Operating income | -$7 | -$3.59 | ||
Income from continuing operations | ||||
EBIT | -$2.07 | $1.21 | ||
Income tax expense | $0.59 | $0.31 | $1.89 | -$0.01 |
Interest expense | $2.29 | $1.04 | $0.6 | $0.35 |
Net income | ||||
Net income | -$4.11 | $1.67 | -$4.56 | $0.87 |
Income (for common shares) | -$4.56 | $0.87 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $123.6 | $117.81 | $91.49 | $76.92 |
Cost of revenue | $82.23 | $98.3 | $75.24 | $63.43 |
Gross Profit | $41.37 | $19.52 | $16.25 | $13.49 |
Operating activities | ||||
Research & development | $4.27 | $6.03 | $38.97 | $7.25 |
Selling, general & administrative | $48.72 | $37.83 | $24.34 | $19.66 |
Total operating expenses | $54.42 | $47.2 | $14.91 | $12.73 |
Operating income | -$13.05 | -$27.68 | $1.34 | $0.75 |
Income from continuing operations | ||||
EBIT | $3.14 | -$11.9 | $29.62 | -$11.69 |
Income tax expense | $1.8 | -$0.49 | $6.35 | -$5.05 |
Interest expense | $1.33 | $0.71 | $0.41 | $3.75 |
Net income | ||||
Net income | $0.01 | -$12.12 | $22.86 | -$10.39 |
Income (for common shares) | $0.01 | -$12.12 | $22.86 | -$10.39 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$4.56 | $0.87 | $3.73 | -$0.03 |
Operating activities | ||||
Depreciation | $2.96 | $2.91 | $2.99 | $3.05 |
Business acquisitions & disposals | $0.28 | |||
Stock-based compensation | $2.34 | $3.99 | $3.72 | $1 |
Total cash flows from operations | -$127.82 | $15.4 | $3.9 | $7.36 |
Investing activities | ||||
Capital expenditures | -$0.07 | -$11.74 | -$0.8 | -$0.63 |
Investments | $79.39 | -$0.93 | -$14.21 | -$19 |
Total cash flows from investing | $79.6 | -$12.67 | -$15.01 | -$19.64 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $2.94 | |||
Net borrowings | -$0.09 | $10.45 | $2.89 | -$1.36 |
Total cash flows from financing | $2.85 | $10.45 | $2.89 | -$1.36 |
Effect of exchange rate | $4.14 | -$1.96 | -$6.21 | $0.68 |
Change in cash and equivalents | -$45.37 | $13.18 | -$8.23 | -$13.63 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $0.01 | -$12.12 | $22.86 | -$10.39 |
Operating activities | ||||
Depreciation | $11.91 | $12.43 | $10.04 | $8.22 |
Business acquisitions & disposals | $0.28 | $40.53 | $42.85 | |
Stock-based compensation | $11.06 | $1.93 | $1.48 | $0.9 |
Total cash flows from operations | -$101.16 | $31.48 | $0.24 | -$50.88 |
Investing activities | ||||
Capital expenditures | -$13.25 | -$3.82 | $4.16 | $34.39 |
Investments | $45.24 | -$31.21 | -$22.48 | -$26.1 |
Total cash flows from investing | $32.28 | -$35.03 | $22.21 | $51.15 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $2.94 | -$7.5 | -$2.41 | $181.08 |
Net borrowings | $11.89 | $2.41 | $3.16 | -$54.64 |
Total cash flows from financing | $14.83 | -$4.33 | $0.75 | $126.45 |
Effect of exchange rate | -$3.36 | -$9.75 | $2.96 | -$0.71 |
Change in cash and equivalents | -$54.05 | -$7.89 | $23.2 | $126.71 |
Market cap | $107.45M |
---|---|
Enterprise value | N/A |
Shares outstanding | 87.36M |
Revenue | $133.88M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$6.13M |
Revenue Q/Q | -16.71% |
Revenue Y/Y | 2.28% |
P/E ratio | -17.53 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.80 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$0.07 |
---|---|
ROA | -1.22% |
ROE | N/A |
Debt/Equity | 0.22 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 3.26 |
Quick ratio | 2.55 |