(in millions $) | 1 Dec 2024 | 30 Oct 2024 | 30 May 2024 | 2 Mar 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $1290.9 | $815.7 | ||
Short term investments | $973.93 | $1258.29 | ||
Net receivables | $334.63 | $311.17 | $266.02 | $325.61 |
Inventory | ||||
Total current assets | $2794.26 | $2722.05 | $2652.32 | $2483.64 |
Long term investments | ||||
Property, plant & equipment | $83.2 | $85.26 | $85.02 | $90.41 |
Goodwill & intangible assets | $70.81 | $70.98 | ||
Total noncurrent assets | $409.18 | $382.1 | ||
Total investments | $973.93 | $1258.29 | ||
Total assets | $3224.78 | $3131.23 | $3034.43 | $2869.64 |
Current liabilities | ||||
Accounts payable | $11.44 | $10.13 | $9.35 | $9.9 |
Deferred revenue | $322.73 | $340.13 | ||
Short long term debt | $11.05 | $9.88 | ||
Total current liabilities | $1640.78 | $541.15 | $537.49 | $564.22 |
Long term debt | $32.44 | $1179.13 | $1179.97 | $1143.27 |
Total noncurrent liabilities | $1227.03 | $1227.68 | ||
Total debt | $1184.9 | $1182.42 | ||
Total liabilities | $1722.81 | $1768.18 | $1765.17 | $1800.65 |
Shareholders' equity | ||||
Retained earnings | -$1856.53 | -$1846.75 | -$1792.22 | -$1711.63 |
Other shareholder equity | $2.61 | $0.9 | -$6 | $4.54 |
Total shareholder equity | $1363.05 | $1269.26 |
(in millions $) | 2 Mar 2024 | 3 Mar 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $802.96 | $455.83 | $429.7 | $429.7 |
Short term investments | $1212.45 | $1380.8 | $1352.02 | $528.04 |
Net receivables | $325.61 | $285.19 | $135.18 | $135.18 |
Inventory | ||||
Total current assets | $2483.64 | $2236.58 | $1141.89 | $1141.89 |
Long term investments | $0.5 | |||
Property, plant & equipment | $90.41 | $99.03 | $62.36 | $96.95 |
Goodwill & intangible assets | $73.64 | $69.21 | $78.38 | $82.11 |
Total noncurrent assets | $386.01 | $352.31 | $265.61 | $265.61 |
Total investments | $1212.45 | $1380.8 | $1352.02 | $528.04 |
Total assets | $2869.64 | $2588.89 | $1407.49 | $1407.49 |
Current liabilities | ||||
Accounts payable | $9.9 | $8.29 | $4.14 | $4.14 |
Deferred revenue | $377.4 | $460.27 | $221.4 | $237.95 |
Short long term debt | $9.8 | $8.69 | $8.08 | $2.34 |
Total current liabilities | $564.22 | $588.51 | $354.54 | $354.54 |
Long term debt | $1143.27 | $1139.88 | $1175.23 | $976.82 |
Total noncurrent liabilities | $1236.43 | $1260.87 | $1057.99 | $1053.27 |
Total debt | $1183.99 | $1184.83 | $1183.31 | $979.17 |
Total liabilities | $1800.65 | $1849.38 | $1412.53 | $1407.81 |
Shareholders' equity | ||||
Retained earnings | -$1711.63 | -$1535.03 | -$935.4 | -$935.4 |
Other shareholder equity | $4.54 | -$0.91 | -$1.02 | -$0.7 |
Total shareholder equity | $1068.99 | $739.51 | $666.7 | -$5.03 |
(in millions $) | 30 Jul 2025 | 1 Dec 2024 | 30 Oct 2024 | 30 May 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $529.38 | $450.56 | ||
Cost of revenue | ||||
Gross Profit | $394.04 | $327.86 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $421.92 | $426.05 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $2.67 | $2.58 | ||
Interest expense | $21.59 | $21.71 | ||
Net income | ||||
Net income | -$9.78 | -$80.59 | ||
Income (for common shares) |
(in millions $) | 2 Mar 2024 | 31 Dec 2022 | 3 Mar 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1683.01 | $1284.04 | $590.38 | |
Cost of revenue | $349.3 | $177.08 | ||
Gross Profit | $1258.53 | $934.74 | $413.3 | |
Operating activities | ||||
Research & development | $421.69 | $205.16 | ||
Selling, general & administrative | $859.7 | $417.45 | ||
Total operating expenses | $1492.26 | $1281.39 | $622.61 | |
Operating income | -$346.65 | -$209.3 | ||
Income from continuing operations | ||||
EBIT | -$323.46 | -$206.59 | ||
Income tax expense | $13.08 | $12.14 | $4.25 | |
Interest expense | $9.8 | $56.11 | ||
Net income | ||||
Net income | -$176.6 | -$345.4 | -$266.94 | |
Income (for common shares) | -$345.4 | -$266.94 |
(in millions $) | 1 Dec 2024 | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 |
---|---|---|---|---|
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 | -$411.12 | $242.28 | -$48.14 | $188.02 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $186.32 | $186.9 | -$1.14 | $38.24 |
Effect of exchange rate | -$2.83 | -$2.55 | -$1.58 | -$0.43 |
Change in cash and equivalents | -$127.98 | $488.84 | $12.75 | $347.3 |
(in millions $) | 2 Mar 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$345.4 | -$306.87 | -$266.94 | |
Operating activities | ||||
Depreciation | $29.18 | $24.45 | $24.53 | |
Business acquisitions & disposals | -$4.47 | |||
Stock-based compensation | $381.45 | $251.07 | $149.31 | |
Total cash flows from operations | -$12.97 | $6.98 | -$42.67 | |
Investing activities | ||||
Capital expenditures | -$7.24 | -$8.07 | -$11.77 | |
Investments | -$26.06 | -$839.6 | -$250.88 | |
Total cash flows from investing | $188.02 | -$33.31 | -$852.14 | -$262.66 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $34.71 | $924.06 | $35.51 | |
Net borrowings | -$4.51 | -$33.17 | -$8.79 | |
Total cash flows from financing | $38.24 | $30.2 | $890.89 | $27.58 |
Effect of exchange rate | -$0.43 | -$2 | -$1.53 | $1.26 |
Change in cash and equivalents | $347.3 | -$18.08 | $44.2 | -$276.48 |
Market cap | $11.49B |
---|---|
Enterprise value | N/A |
Shares outstanding | 74.39M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
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 | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 1.68 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.70 |
Quick ratio | N/A |