(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $151.82 | $146.28 | $173.14 | $153.52 |
Short term investments | ||||
Net receivables | $30.01 | $28.99 | $27.4 | $26.88 |
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $57.9 | $58.51 | $58.84 | $58.71 |
Goodwill & intangible assets | $4.97 | $4.97 | $4.97 | $4.97 |
Total noncurrent assets | ||||
Total investments | $6048.79 | $5925.88 | $6004.06 | $5936.95 |
Total assets | $6524.03 | $6426.84 | $6509.55 | $6411.53 |
Current liabilities | ||||
Accounts payable | $20.89 | $16.18 | $9.83 | $5.42 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $20.89 | $21.03 | $9.83 | $10.57 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | $50 | $90 | $400 | $200 |
Total liabilities | $5874.32 | $5869.66 | $5917.55 | $5809.52 |
Shareholders' equity | ||||
Retained earnings | $692.76 | $674.92 | $661.45 | $658.63 |
Other shareholder equity | -$155.19 | -$228.11 | -$177.65 | -$167.37 |
Total shareholder equity | $649.7 | $557.1 | $591.91 | $601.92 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $151.82 | $130.28 | $683.24 | $249.93 |
Short term investments | ||||
Net receivables | $30.01 | $27.99 | $17.67 | $18.76 |
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $57.9 | $58.1 | $59.31 | $59.3 |
Goodwill & intangible assets | $4.97 | $4.97 | $4.97 | $4.97 |
Total noncurrent assets | ||||
Total investments | $6048.79 | $5967.71 | $5639.87 | $5347.58 |
Total assets | $6524.03 | $6432.37 | $6557.32 | $5830.44 |
Current liabilities | ||||
Accounts payable | $20.89 | $3.19 | $2.6 | $6 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $20.89 | $3.19 | $6.8 | $10.7 |
Long term debt | $10.5 | |||
Total noncurrent liabilities | ||||
Total debt | $50 | $297 | $75 | $85.5 |
Total liabilities | $5874.32 | $5863.57 | $5852.42 | $5173.25 |
Shareholders' equity | ||||
Retained earnings | $692.76 | $646.1 | $583.13 | $529 |
Other shareholder equity | -$155.19 | -$188.92 | $16.09 | $27.74 |
Total shareholder equity | $649.7 | $568.8 | $704.82 | $657.1 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $65.81 | $59.23 | $57.48 | |
Cost of revenue | ||||
Gross Profit | $59.23 | $57.48 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $17.83 | $22.63 | ||
Total operating expenses | $24.68 | $29.43 | ||
Operating income | $34.55 | $28.05 | ||
Income from continuing operations | ||||
EBIT | $16.49 | $28.05 | ||
Income tax expense | $6.44 | $1.88 | $3.77 | |
Interest expense | ||||
Net income | ||||
Net income | $29.63 | $14.61 | $24.28 | |
Income (for common shares) | $14.61 | $24.28 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $246.89 | $235.37 | $195.08 | |
Cost of revenue | ||||
Gross Profit | $235.37 | $195.08 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $82.26 | $69.44 | ||
Total operating expenses | $110.21 | $91.2 | ||
Operating income | $125.16 | $103.88 | ||
Income from continuing operations | ||||
EBIT | $125.16 | $103.88 | ||
Income tax expense | $16.57 | $21.35 | $19.54 | |
Interest expense | ||||
Net income | ||||
Net income | $93.77 | $103.82 | $84.34 | |
Income (for common shares) | $103.82 | $84.34 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $29.63 | $25.25 | $14.61 | $24.28 |
Operating activities | ||||
Depreciation | $1.59 | $1.51 | $1.53 | $1.54 |
Business acquisitions & disposals | ||||
Stock-based compensation | $1.86 | $2.19 | -$2.55 | $1.44 |
Total cash flows from operations | $26.5 | $50.57 | $9.46 | $27.44 |
Investing activities | ||||
Capital expenditures | -$0.98 | -$1.19 | -$1.67 | -$2.14 |
Investments | -$31.52 | $11.76 | -$81.6 | $52.66 |
Total cash flows from investing | -$32.53 | $10.54 | -$83.3 | $50.36 |
Financing activities | ||||
Dividends paid | -$11.78 | -$11.78 | -$11.78 | -$11.75 |
Sale and purchase of stock | -$0.08 | -$0.21 | -$0.08 | $0.2 |
Net borrowings | -$40 | -$310 | $200 | -$97 |
Total cash flows from financing | $11.57 | -$87.97 | $93.46 | -$54.56 |
Effect of exchange rate | ||||
Change in cash and equivalents | $5.54 | -$26.86 | $19.62 | $23.24 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $93.77 | $103.82 | $95.73 | $84.34 |
Operating activities | ||||
Depreciation | $6.17 | $6.02 | $6.11 | $6.04 |
Business acquisitions & disposals | ||||
Stock-based compensation | $2.94 | $7.3 | $6.83 | $1.72 |
Total cash flows from operations | $113.98 | $169.34 | $113.77 | $87.23 |
Investing activities | ||||
Capital expenditures | -$5.98 | -$4.82 | -$6.16 | -$5.06 |
Investments | -$48.7 | -$610.9 | -$325.62 | -$697.84 |
Total cash flows from investing | -$54.93 | -$626.52 | -$331.55 | -$712.02 |
Financing activities | ||||
Dividends paid | -$47.09 | -$40.84 | -$34.64 | -$30.57 |
Sale and purchase of stock | -$0.17 | -$0.36 | -$0.44 | -$10.43 |
Net borrowings | -$247 | $222 | -$10.5 | -$84.5 |
Total cash flows from financing | -$37.51 | -$95.78 | $651.09 | $775.34 |
Effect of exchange rate | ||||
Change in cash and equivalents | $21.54 | -$552.96 | $433.31 | $150.55 |
Market cap | $1.50B |
---|---|
Enterprise value | $1.40B |
Shares outstanding | 25.43M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 12.69% |
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 | 1.87 |
Book/Share | 31.65 |
Cash/Share | 5.97 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 9.04 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |