(in millions $) | 30 Oct 2024 | 30 May 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $121.41 | $129.48 | $112.08 | |
Short term investments | ||||
Net receivables | $90.38 | $89.86 | $123.52 | $71.73 |
Inventory | ||||
Total current assets | $228.75 | $236.58 | $250.78 | $190.87 |
Long term investments | $9.29 | $9.29 | $9.29 | |
Property, plant & equipment | $92.71 | $94.4 | $98.41 | $89.41 |
Goodwill & intangible assets | $1043.52 | $1050.22 | $954.44 | |
Total noncurrent assets | $1180 | $1187.31 | $1089.65 | |
Total investments | $9.29 | $9.29 | $9.29 | |
Total assets | $1408.75 | $1423.89 | $1340.43 | $1267.54 |
Current liabilities | ||||
Accounts payable | $13.14 | $16.12 | $11.84 | $12.53 |
Deferred revenue | $172.61 | $180.49 | $170.94 | |
Short long term debt | $6.32 | $5.86 | $5.12 | |
Total current liabilities | $210.98 | $221.69 | $215.04 | $172.97 |
Long term debt | $91.86 | $107.28 | $52.68 | $53.06 |
Total noncurrent liabilities | $118.78 | $134.22 | $72.79 | |
Total debt | $110.69 | $126.56 | $74.23 | |
Total liabilities | $333.89 | $360.01 | $291.25 | $238.94 |
Shareholders' equity | ||||
Retained earnings | -$365.86 | -$354.89 | -$352.76 | -$354.37 |
Other shareholder equity | $1.41 | $0.87 | $1 | $0.91 |
Total shareholder equity | $1074.86 | $1063.88 | $1049.18 |
(in millions $) | 31 Dec 2023 | 3 Mar 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $112.08 | $82.04 | $88.01 | $371.43 |
Short term investments | ||||
Net receivables | $112.97 | $108.88 | $74.53 | $55.52 |
Inventory | ||||
Total current assets | $250.78 | $207.19 | $183.51 | $442.23 |
Long term investments | $9.29 | $6.53 | $4.03 | |
Property, plant & equipment | $98.41 | $94.95 | $73.85 | $29.94 |
Goodwill & intangible assets | $954.44 | $992.26 | $1021.61 | $80.29 |
Total noncurrent assets | $1089.65 | $1120.08 | $1117.51 | $121.17 |
Total investments | $9.29 | $6.53 | $4.03 | |
Total assets | $1340.43 | $1327.27 | $1301.01 | $563.4 |
Current liabilities | ||||
Accounts payable | $11.84 | $11.88 | $11.37 | $6 |
Deferred revenue | $170.94 | $154.87 | $122.69 | $90.09 |
Short long term debt | $5.12 | $4.89 | $4.17 | $0.32 |
Total current liabilities | $215.04 | $205.16 | $174.38 | $115.69 |
Long term debt | $69.1 | $84.36 | $44.68 | $15.94 |
Total noncurrent liabilities | $72.79 | $94.44 | $56.13 | $18.74 |
Total debt | $74.23 | $96.54 | $48.84 | $16.26 |
Total liabilities | $287.83 | $303.19 | $230.51 | $134.43 |
Shareholders' equity | ||||
Retained earnings | -$352.76 | -$310.34 | -$209.62 | -$161.06 |
Other shareholder equity | $1 | $0.69 | -$0.07 | $0.24 |
Total shareholder equity | $1049.18 | $1024.08 | $1067.63 | $425.18 |
(in millions $) | 30 Jul 2025 | 30 Oct 2024 | 30 May 2024 | 1 May 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $128.09 | |||
Cost of revenue | ||||
Gross Profit | $76.91 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $80.39 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$2.98 | |||
Interest expense | -$0.87 | |||
Net income | ||||
Net income | -$2.98 | |||
Income (for common shares) |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $476.54 | $408.31 | $273.87 | $204.29 |
Cost of revenue | $191.47 | $169.61 | $111.41 | $88.14 |
Gross Profit | $285.07 | $238.71 | $162.45 | $116.16 |
Operating activities | ||||
Research & development | $117.31 | $121.58 | $79.36 | $58.26 |
Selling, general & administrative | $207.27 | $211.15 | $154.45 | $100.5 |
Total operating expenses | $324.58 | $332.72 | $233.81 | $158.77 |
Operating income | -$39.51 | -$94.01 | -$71.36 | -$42.61 |
Income from continuing operations | ||||
EBIT | -$36.62 | -$95.84 | -$71.77 | -$39.82 |
Income tax expense | $1.59 | $4.07 | -$23.83 | $0.59 |
Interest expense | $4.13 | $2.81 | $1.51 | $0.13 |
Net income | ||||
Net income | -$42.35 | -$102.72 | -$49.45 | -$40.54 |
Income (for common shares) | -$42.35 | -$102.72 | -$49.45 | -$40.54 |
(in millions $) | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 | 1 Dec 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 | -$91.92 | -$91.23 | -$6.33 | -$5.94 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $43.16 | $55.98 | -$21.11 | -$24.03 |
Effect of exchange rate | -$1.35 | -$1.8 | $0.18 | -$0.76 |
Change in cash and equivalents | $9.32 | $17.39 | $30.03 | $18.41 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$42.35 | -$102.72 | -$49.45 | -$40.54 |
Operating activities | ||||
Depreciation | $49.8 | $38.49 | $12.54 | $7.43 |
Business acquisitions & disposals | -$2.86 | -$2.39 | -$268.99 | |
Stock-based compensation | $58.03 | $50.23 | $28.48 | $25.21 |
Total cash flows from operations | $57.28 | -$15.38 | -$19.23 | $9.22 |
Investing activities | ||||
Capital expenditures | -$3.47 | -$18.34 | -$5.46 | -$4.34 |
Investments | -$4.03 | |||
Total cash flows from investing | -$6.33 | -$20.73 | -$278.49 | -$4.34 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $9.13 | $8.2 | $16.24 | $277.12 |
Net borrowings | -$31.23 | $28.51 | -$0.32 | -$0.04 |
Total cash flows from financing | -$21.11 | $36.71 | $15.92 | $274.12 |
Effect of exchange rate | $0.18 | -$1.59 | -$1.23 | $1.24 |
Change in cash and equivalents | $30.03 | -$0.98 | -$283.03 | $280.24 |
Market cap | $4.87B |
---|---|
Enterprise value | N/A |
Shares outstanding | 115.39M |
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 | 0.27 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.08 |
Quick ratio | N/A |