(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $84.35 | $80.94 | $64.54 | |
Short term investments | $38.72 | $42.99 | $59.37 | |
Net receivables | $41.61 | $52.06 | $35.27 | |
Inventory | ||||
Total current assets | $195.68 | $201.62 | $185.96 | |
Long term investments | $10.16 | $6.34 | ||
Property, plant & equipment | $5.45 | $6.02 | $6.53 | |
Goodwill & intangible assets | $181.43 | $185.24 | $190.84 | |
Total noncurrent assets | $213.54 | $215.41 | $219.43 | |
Total investments | $48.88 | $49.32 | $59.37 | |
Total assets | $409.23 | $417.03 | $405.39 | |
Current liabilities | ||||
Accounts payable | $6.28 | $9.06 | $10.17 | |
Deferred revenue | $25 | $26.75 | $19.38 | |
Short long term debt | $0.75 | $1.17 | $1.57 | |
Total current liabilities | $43.91 | $47.26 | $39.6 | |
Long term debt | $143.94 | $142.08 | $140.28 | |
Total noncurrent liabilities | $155.68 | $153.62 | $151.99 | |
Total debt | $144.69 | $143.25 | $141.85 | |
Total liabilities | $199.59 | $200.88 | $191.59 | |
Shareholders' equity | ||||
Retained earnings | -$24.65 | -$14.82 | -$15.11 | |
Other shareholder equity | -$9.87 | -$9.6 | -$7.59 | |
Total shareholder equity | $209.64 | $216.15 | $213.8 |
(in millions $) | 31 Dec 2023 | 30 Oct 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $58.91 | $32.06 | $30.31 | $19.99 |
Short term investments | $74.7 | $58.27 | $149.06 | $40.03 |
Net receivables | $32.13 | $34.15 | $16.6 | $15.61 |
Inventory | ||||
Total current assets | $190.01 | $129.1 | $204.06 | $84.13 |
Long term investments | $1.3 | $10.63 | $96.26 | $1.96 |
Property, plant & equipment | $6.97 | $8.65 | $10.73 | $9.02 |
Goodwill & intangible assets | $188.22 | $195.94 | $91.83 | $54.96 |
Total noncurrent assets | $215.37 | $231.31 | $215.64 | $85.03 |
Total investments | $76 | $68.9 | $245.32 | $42 |
Total assets | $405.38 | $360.41 | $419.69 | $169.15 |
Current liabilities | ||||
Accounts payable | $7.59 | $4.97 | $2.51 | $3.91 |
Deferred revenue | $18.32 | $15.17 | $11.34 | $9.57 |
Short long term debt | $1.9 | $2.11 | $1.94 | $1.82 |
Total current liabilities | $51.5 | $40.5 | $39.21 | $24.36 |
Long term debt | $138.38 | $127.97 | $127.51 | $5.33 |
Total noncurrent liabilities | $148.69 | $149.6 | $187.65 | $12.55 |
Total debt | $140.28 | $134.19 | $129.45 | $7.15 |
Total liabilities | $200.19 | $190.09 | $226.86 | $36.91 |
Shareholders' equity | ||||
Retained earnings | -$9.31 | -$18 | -$6.07 | -$13.99 |
Other shareholder equity | -$14.24 | -$28.22 | -$0.94 | -$0.32 |
Total shareholder equity | $205.19 | $170.32 | $192.83 | $132.24 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $44.98 | $46.97 | $36.92 | |
Cost of revenue | $6.48 | $6.21 | $5.53 | |
Gross Profit | $38.49 | $40.75 | $31.38 | |
Operating activities | ||||
Research & development | $9.98 | $9.71 | $8.87 | |
Selling, general & administrative | $22.96 | $25.96 | $25.39 | |
Total operating expenses | $37.76 | $40.05 | $38.3 | |
Operating income | $0.73 | $0.7 | -$6.92 | |
Income from continuing operations | ||||
EBIT | $2.17 | $1.89 | -$5.27 | |
Income tax expense | -$0.38 | -$0.7 | -$1.74 | |
Interest expense | $2.33 | $2.3 | $2.26 | |
Net income | ||||
Net income | $0.22 | $0.28 | -$5.79 | |
Income (for common shares) | $0.22 | $0.28 | -$5.79 |
(in millions $) | 31 Dec 2023 | 30 Oct 2022 | 29 Oct 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $172.55 | $143.94 | $101.31 | |
Cost of revenue | $22.95 | $13.19 | ||
Gross Profit | $149.6 | $123.94 | $88.12 | |
Operating activities | ||||
Research & development | $28.99 | $22.86 | ||
Selling, general & administrative | $83.89 | $49.93 | ||
Total operating expenses | $134.04 | $95.62 | $79.25 | |
Operating income | $15.56 | $8.87 | ||
Income from continuing operations | ||||
EBIT | $19.4 | $9.41 | ||
Income tax expense | $2.31 | -$0.29 | $1.59 | |
Interest expense | $9.06 | -$8.23 | ||
Net income | ||||
Net income | $8.03 | $3.03 | $7.81 | |
Income (for common shares) | $8.03 | $7.81 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $0.22 | $0.28 | -$5.79 | -$1.44 |
Operating activities | ||||
Depreciation | $4.29 | $4.3 | $4.24 | $4.26 |
Business acquisitions & disposals | -$0.27 | |||
Stock-based compensation | $3.58 | $3.89 | $3.43 | $2.67 |
Total cash flows from operations | $12.98 | $7.06 | -$9.46 | $3.47 |
Investing activities | ||||
Capital expenditures | -$0.43 | -$0.48 | -$0.24 | -$0.38 |
Investments | $0.88 | $9.98 | $18.13 | -$31.76 |
Total cash flows from investing | $0.45 | $9.49 | $17.89 | -$32.41 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$10.03 | $0.19 | $0.86 | $0.39 |
Net borrowings | $0.18 | -$0.09 | $0.67 | |
Total cash flows from financing | -$9.86 | $0.1 | -$3.11 | $0.39 |
Effect of exchange rate | -$0.17 | -$0.26 | $0.31 | -$0.03 |
Change in cash and equivalents | $3.41 | $16.4 | $5.63 | -$28.58 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $8.03 | $3.03 | $7.98 | $7.81 |
Operating activities | ||||
Depreciation | $18.72 | $14.95 | $8.94 | $7.94 |
Business acquisitions & disposals | -$0.27 | -$127.9 | -$12.55 | |
Stock-based compensation | $10.46 | $13.35 | $11.53 | $9.55 |
Total cash flows from operations | $31.59 | $26.35 | $37.34 | $24.12 |
Investing activities | ||||
Capital expenditures | -$1.03 | -$1.13 | -$1.39 | -$0.8 |
Investments | -$5.48 | $125.5 | -$156.55 | -$23.9 |
Total cash flows from investing | -$6.78 | -$3.53 | -$170.49 | -$24.71 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $1.74 | -$13.45 | $3.85 | $3.81 |
Net borrowings | -$0.04 | -$0.04 | $140.62 | $0.07 |
Total cash flows from financing | $1.7 | -$21.14 | $143.68 | $3.4 |
Effect of exchange rate | $0.35 | $0.07 | -$0.21 | $0.42 |
Change in cash and equivalents | $26.85 | $1.75 | $10.33 | $3.24 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
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 | 0.98 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |