(in millions $) | 31 Mar 2024 | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $358.48 | $450.35 | $510.47 | $383.93 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $38.97 | $38.6 | $39.4 | $39.77 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $2126.94 | $2171.48 | $2117.78 | $2117.91 |
Total assets | $2614.91 | $2748.7 | $2759.71 | $2630.25 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $17.53 | $15.88 | $14.25 | $14.89 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | $20 | $30 | $30 | $30 |
Total liabilities | $2321.93 | $2461.61 | $2489.83 | $2366.43 |
Shareholders' equity | ||||
Retained earnings | $96.47 | $89.76 | $83.35 | $74.67 |
Other shareholder equity | -$23.92 | $287.08 | -$33.56 | -$30.76 |
Total shareholder equity | $292.97 | $287.08 | $269.88 | $263.82 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $450.35 | $755.17 | $1151.79 | $783.74 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $38.6 | $40.31 | $41.77 | $43.25 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $2171.48 | $2020.91 | $1659.13 | $1745.2 |
Total assets | $2748.7 | $2906.92 | $2928.75 | $2642.03 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $15.88 | $14.74 | $11.8 | $13 |
Long term debt | $90.62 | |||
Total noncurrent liabilities | ||||
Total debt | $30 | $30 | $85 | $90.62 |
Total liabilities | $2461.61 | $2659.88 | $2674.75 | $2402.18 |
Shareholders' equity | ||||
Retained earnings | $89.76 | $59.04 | $35.22 | $17.1 |
Other shareholder equity | $287.08 | $247.04 | -$0.3 | $4.21 |
Total shareholder equity | $287.08 | $247.04 | $254 | $239.84 |
(in millions $) | 31 Mar 2024 | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $25.39 | $26.13 | $27.01 | $25.46 |
Cost of revenue | ||||
Gross Profit | $25.39 | $27.01 | $25.46 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $10.97 | $10.61 | $10.49 | |
Total operating expenses | $13.24 | $12.79 | $12.67 | |
Operating income | $12.14 | $14.22 | $12.79 | |
Income from continuing operations | ||||
EBIT | $12.14 | $14.22 | $12.79 | |
Income tax expense | $2.35 | $2.27 | $2.81 | $2.47 |
Interest expense | ||||
Net income | ||||
Net income | $9.79 | $9.49 | $11.41 | $10.31 |
Income (for common shares) | $9.79 | $11.41 | $10.31 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $105.89 | $91.29 | $82.51 | |
Cost of revenue | ||||
Gross Profit | $91.29 | $82.51 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $39.92 | $38.52 | ||
Total operating expenses | $48.23 | $45.73 | ||
Operating income | $43.06 | $36.79 | ||
Income from continuing operations | ||||
EBIT | $43.06 | $36.79 | ||
Income tax expense | $10.52 | $8.33 | $6.62 | |
Interest expense | ||||
Net income | ||||
Net income | $43.22 | $34.73 | $30.16 | |
Income (for common shares) | $34.73 | $30.16 |
(in millions $) | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Net income | $9.79 | $9.49 | $11.41 | $10.31 |
Operating activities | ||||
Depreciation | $0.48 | $0.05 | $0.02 | $0.08 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.17 | $0.29 | $0.18 | $0.18 |
Total cash flows from operations | $10.12 | $12.8 | $8.16 | $10.11 |
Investing activities | ||||
Capital expenditures | -$0.9 | $0.26 | -$0.16 | -$0.04 |
Investments | $43.33 | -$40.12 | -$2.77 | -$34.78 |
Total cash flows from investing | $42.42 | -$39.86 | -$2.93 | -$34.83 |
Financing activities | ||||
Dividends paid | -$3.08 | -$3.08 | -$2.73 | -$2.73 |
Sale and purchase of stock | -$0.12 | -$0.01 | ||
Net borrowings | -$10 | |||
Total cash flows from financing | -$144.41 | -$33.06 | $121.31 | -$12.09 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$91.87 | -$60.12 | $126.54 | -$36.81 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $43.22 | $34.73 | $29.01 | $30.16 |
Operating activities | ||||
Depreciation | $0.32 | $1.56 | $2.72 | $2.62 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.82 | $0.7 | $0.68 | $0.51 |
Total cash flows from operations | $43.8 | $34.8 | $35.92 | $30.57 |
Investing activities | ||||
Capital expenditures | $2.26 | -$0.75 | -$0.82 | -$2.27 |
Investments | -$140.04 | -$401.73 | $79.32 | -$61.53 |
Total cash flows from investing | -$137.78 | -$402.48 | $69.4 | -$63.62 |
Financing activities | ||||
Dividends paid | -$11.29 | -$10.91 | -$10.89 | -$10.88 |
Sale and purchase of stock | -$0.14 | -$0.21 | -$0.13 | -$0.09 |
Net borrowings | -$55 | -$5.62 | $10 | |
Total cash flows from financing | -$210.84 | -$28.94 | $262.73 | $544.33 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$304.82 | -$396.62 | $368.05 | $511.29 |
Market cap | $509.24M |
---|---|
Enterprise value | $170.76M |
Shares outstanding | 34.36M |
Revenue | $103.98M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $41.01M |
Revenue Q/Q | -6.47% |
Revenue Y/Y | 4.71% |
P/E ratio | 12.42 |
---|---|
EV/Sales | 1.64 |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 4.90 |
P/B ratio | 1.61 |
Book/Share | 9.22 |
Cash/Share | 10.43 |
EPS | $1.19 |
---|---|
ROA | 1.53% |
ROE | 14.73% |
Debt/Equity | 8.57 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |