(in millions $) | 2 Mar 2024 | 1 Dec 2023 | 30 Oct 2023 | 30 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.53 | $3.63 | $11.01 | $13.08 |
Short term investments | ||||
Net receivables | $21.1 | $19.98 | $23.77 | $24.3 |
Inventory | ||||
Total current assets | $28.6 | $30.23 | $43.04 | $45.34 |
Long term investments | $79.06 | $78.82 | $73.42 | |
Property, plant & equipment | $174.71 | $175.28 | $178.91 | $179.95 |
Goodwill & intangible assets | $7.93 | $8.17 | $8.52 | |
Total noncurrent assets | $270.98 | $270.99 | $269.63 | |
Total investments | $79.06 | $78.82 | $73.42 | |
Total assets | $299.58 | $301.21 | $312.67 | $316.33 |
Current liabilities | ||||
Accounts payable | $8.77 | $9.89 | $8.98 | $8.38 |
Deferred revenue | ||||
Short long term debt | $0.67 | $0.38 | $0.43 | |
Total current liabilities | $30.95 | $33.36 | $37.3 | $38.37 |
Long term debt | $51.94 | $41.23 | $41.27 | $41.43 |
Total noncurrent liabilities | $73.63 | $67.36 | $69.18 | |
Total debt | $52.08 | $41.01 | $41.17 | |
Total liabilities | $115.64 | $111.92 | $117.8 | $119.09 |
Shareholders' equity | ||||
Retained earnings | $13.96 | $19.02 | $23.95 | $26.58 |
Other shareholder equity | -$6.13 | -$5.67 | -$4.5 | -$4.01 |
Total shareholder equity | $173.13 | $178.48 | $184.06 |
(in millions $) | 31 Dec 2023 | 1 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $3.63 | $4.75 | $0.44 | $0.5 |
Short term investments | ||||
Net receivables | $18.67 | $16.13 | $23.44 | $18.55 |
Inventory | $6.87 | |||
Total current assets | $30.23 | $37.53 | $42.09 | $42.52 |
Long term investments | $78.82 | $72.86 | $64.07 | $61.21 |
Property, plant & equipment | $170.62 | $239.62 | $265.25 | $264.29 |
Goodwill & intangible assets | $8.17 | $8.82 | $9.86 | $12.84 |
Total noncurrent assets | $270.99 | $330.98 | $350.19 | $347.08 |
Total investments | $78.82 | $72.86 | $64.07 | $61.21 |
Total assets | $301.21 | $368.52 | $392.28 | $389.6 |
Current liabilities | ||||
Accounts payable | $24.33 | $10.66 | $26.31 | $20.24 |
Deferred revenue | ||||
Short long term debt | $0.38 | $1.73 | $2.47 | $3.28 |
Total current liabilities | $33.36 | $39.27 | $35.32 | $31.46 |
Long term debt | $40.63 | $104.79 | $130.35 | $122.57 |
Total noncurrent liabilities | $67.36 | $137.38 | $157.71 | $151.57 |
Total debt | $41.01 | $105.81 | $132.82 | $125.85 |
Total liabilities | $100.71 | $188.26 | $193.03 | $183.03 |
Shareholders' equity | ||||
Retained earnings | $19.02 | $15.5 | $21.55 | $30.8 |
Other shareholder equity | -$5.67 | -$7.91 | -$5.73 | -$7.55 |
Total shareholder equity | $178.48 | $169.44 | $176.47 | $182.02 |
(in millions $) | 2 Mar 2024 | 1 Dec 2023 | 30 Oct 2023 | 30 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $39.73 | $41.43 | $48.07 | |
Cost of revenue | ||||
Gross Profit | -$0.07 | -$2.3 | $9.36 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $7.84 | $6.84 | $6.5 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$4.19 | -$1.29 | -$0.91 | |
Interest expense | -$0.14 | $4.64 | $1.12 | |
Net income | ||||
Net income | -$3.71 | -$3.53 | -$1.76 | |
Income (for common shares) |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $179.9 | $184.6 | $166.03 | $164.56 |
Cost of revenue | $173.78 | $165.09 | $152.82 | $161.78 |
Gross Profit | $6.12 | $19.52 | $13.2 | $2.77 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $26.45 | $21.82 | $19.43 | $21.28 |
Total operating expenses | -$4.66 | $17.32 | $19.54 | $21.78 |
Operating income | $10.78 | $2.2 | -$6.33 | -$19.01 |
Income from continuing operations | ||||
EBIT | $14.14 | $2.88 | -$2.21 | -$22.88 |
Income tax expense | $4.25 | $0.82 | -$0.27 | -$8.49 |
Interest expense | $0.49 | $2.29 | $1.5 | $2.05 |
Net income | ||||
Net income | $9.4 | -$0.24 | -$3.44 | -$16.43 |
Income (for common shares) | $8.9 | -$0.74 | -$3.94 | -$16.94 |
(in millions $) | 2 Mar 2024 | 1 Dec 2023 | 31 Aug 2023 | 30 May 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 | -$1.64 | $90.58 | $92.36 | $95.42 |
Financing activities | ||||
Dividends paid | -$1.48 | -$5.88 | -$4.41 | -$2.94 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $8.81 | -$71.92 | -$69.65 | -$68.01 |
Effect of exchange rate | -$0.01 | -$0.01 | $0.03 | $0.01 |
Change in cash and equivalents | -$3.1 | $2.77 | $10.15 | $8.98 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $9.4 | -$0.24 | -$3.44 | -$16.43 |
Operating activities | ||||
Depreciation | $10.22 | $10.24 | $10.33 | $10.57 |
Business acquisitions & disposals | $98.14 | $18.88 | -$0.53 | $9.18 |
Stock-based compensation | $3.84 | $2.73 | $2.58 | $2.04 |
Total cash flows from operations | -$15.87 | $14.83 | $9.61 | -$11.32 |
Investing activities | ||||
Capital expenditures | -$10.3 | -$10.07 | -$9.83 | -$4.34 |
Investments | -$0.69 | $2.71 | $0.13 | -$1 |
Total cash flows from investing | $90.58 | $19.43 | -$10.24 | $3.85 |
Financing activities | ||||
Dividends paid | -$5.38 | -$5.32 | -$5.3 | -$5.36 |
Sale and purchase of stock | -$3.49 | |||
Net borrowings | -$65.47 | -$26.17 | $7.04 | $16.92 |
Total cash flows from financing | -$71.92 | -$33.52 | $0.53 | $7.36 |
Effect of exchange rate | -$0.01 | -$0.33 | $0.04 | -$0.01 |
Change in cash and equivalents | $2.77 | $0.42 | -$0.06 | -$0.12 |
Market cap | $354.88M |
---|---|
Enterprise value | N/A |
Shares outstanding | 18.00M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 4.83% |
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 | 0.03 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.56 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.92 |
Quick ratio | N/A |