(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $49.76 | $51.55 | $18.57 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $13.21 | $49.76 | $51.55 | $18.57 |
Long term investments | ||||
Property, plant & equipment | $1214.93 | $1225.4 | $1234.62 | $1241.53 |
Goodwill & intangible assets | $4.26 | $4.55 | $4.78 | |
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $1317.93 | $1352.55 | $1363.51 | $1387.32 |
Current liabilities | ||||
Accounts payable | $18.79 | $14.35 | $11.5 | $14.17 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $21.6 | $14.35 | $11.5 | $14.74 |
Long term debt | $590.5 | $609.12 | $611.77 | $633.63 |
Total noncurrent liabilities | ||||
Total debt | $549.39 | $552.15 | $574.11 | |
Total liabilities | $626.73 | $644.08 | $640.19 | $667.71 |
Shareholders' equity | ||||
Retained earnings | -$164.03 | -$153.23 | -$141.56 | -$144.01 |
Other shareholder equity | $5.78 | $8.34 | $8.37 | $7.37 |
Total shareholder equity | $708.47 | $723.32 | $719.61 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $18.57 | $61.14 | $16.71 | $9.22 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $18.57 | $61.14 | $16.71 | $9.2 |
Long term investments | ||||
Property, plant & equipment | $1241.53 | $1326.05 | $1283.8 | $1046.2 |
Goodwill & intangible assets | $4.78 | $5.7 | $4.46 | $3.73 |
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $1387.32 | $1457.25 | $1351.55 | $1067.29 |
Current liabilities | ||||
Accounts payable | $14.17 | $16.27 | $15.1 | $11.56 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $14.74 | $21.25 | $15.76 | $11.7 |
Long term debt | $633.63 | $685.61 | $726.68 | $624.06 |
Total noncurrent liabilities | ||||
Total debt | $574.11 | $626.5 | $667.98 | $624.06 |
Total liabilities | $667.71 | $725.89 | $762.48 | $683.5 |
Shareholders' equity | ||||
Retained earnings | -$144.01 | -$114.37 | -$80.47 | -$55.21 |
Other shareholder equity | $7.37 | $9.01 | -$1.04 | -$1.5 |
Total shareholder equity | $719.61 | $731.36 | $586.82 | $383.79 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $22.57 | $21.3 | $20.25 | $24.45 |
Cost of revenue | $3.29 | $3.03 | $4.59 | |
Gross Profit | $19.15 | $18 | $17.22 | $19.86 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1.32 | $1.17 | $1.29 | |
Total operating expenses | $10.17 | $10.14 | $9.96 | $11.04 |
Operating income | $7.86 | $7.26 | $8.81 | |
Income from continuing operations | ||||
EBIT | $4.71 | $19.12 | $7.65 | |
Income tax expense | ||||
Interest expense | -$5.37 | $5.54 | $5.55 | $5.83 |
Net income | ||||
Net income | -$5.79 | -$0.82 | $13.57 | $1.82 |
Income (for common shares) | -$6.65 | $7.45 | -$4.29 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $90.4 | $89.24 | $75.32 | $57.03 |
Cost of revenue | $14.57 | $14.35 | $12.77 | $9.18 |
Gross Profit | $75.82 | $74.89 | $62.55 | $47.86 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $5.18 | $4.75 | $3.67 | $3.55 |
Total operating expenses | $42.34 | $40.96 | $30.85 | $20.2 |
Operating income | $33.48 | $33.92 | $31.7 | $27.65 |
Income from continuing operations | ||||
EBIT | $38.23 | $30.45 | $28.38 | $25.55 |
Income tax expense | ||||
Interest expense | $23.66 | $25.74 | $24.88 | $20.62 |
Net income | ||||
Net income | $14.56 | $4.71 | $3.5 | $4.93 |
Income (for common shares) | -$9.85 | -$15.01 | -$8.76 | -$4.4 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$0.82 | $13.57 | $1.82 | |
Operating activities | ||||
Depreciation | $8.84 | $8.81 | $9.78 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $15.91 | $3.42 | $17.42 | |
Investing activities | ||||
Capital expenditures | -$0.84 | $62.52 | -$2.68 | |
Investments | ||||
Total cash flows from investing | $60.04 | -$0.84 | $62.52 | -$2.68 |
Financing activities | ||||
Dividends paid | -$33.28 | -$5.01 | -$5 | -$4.99 |
Sale and purchase of stock | $0.02 | $0.28 | $0.36 | |
Net borrowings | -$2.88 | -$22.07 | -$10.26 | |
Total cash flows from financing | -$83.36 | -$16.87 | -$32.95 | -$21.25 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$5.36 | -$1.8 | $32.98 | -$6.51 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $14.56 | $4.71 | $3.5 | $4.93 |
Operating activities | ||||
Depreciation | $37.25 | $35.46 | $27.3 | $16.66 |
Business acquisitions & disposals | -$2.75 | -$2.05 | -$0.57 | |
Stock-based compensation | ||||
Total cash flows from operations | $40.08 | $43.79 | $32.38 | $25 |
Investing activities | ||||
Capital expenditures | -$3.77 | -$82.73 | -$292.95 | -$272.4 |
Investments | ||||
Total cash flows from investing | -$3.77 | -$85.48 | -$295 | -$272.9 |
Financing activities | ||||
Dividends paid | -$19.79 | -$18.89 | -$16.49 | -$12.03 |
Sale and purchase of stock | $21.27 | $188.11 | $233.39 | $130.35 |
Net borrowings | -$52.91 | -$41.72 | $43.98 | $142.64 |
Total cash flows from financing | -$78.88 | $86.13 | $270.11 | $243.43 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$42.57 | $44.43 | $7.49 | -$4.47 |
Market cap | $397.99M |
---|---|
Enterprise value | N/A |
Shares outstanding | 35.84M |
Revenue | $88.57M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $8.78M |
Revenue Q/Q | -4.09% |
Revenue Y/Y | -2.39% |
P/E ratio | 45.35 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 4.49 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $0.24 |
---|---|
ROA | 0.65% |
ROE | N/A |
Debt/Equity | 0.93 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.61 |
Quick ratio | N/A |