(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $40.58 | $75.64 | $95.88 | |
Short term investments | ||||
Net receivables | $138.66 | $105.31 | $111.37 | $123.38 |
Inventory | $59.41 | $60.15 | $59.37 | $65.7 |
Total current assets | $629.64 | $357.98 | $391.3 | $309.48 |
Long term investments | $101.49 | $40.99 | $16.08 | |
Property, plant & equipment | $135.08 | $128.39 | $127.5 | $143.52 |
Goodwill & intangible assets | $1189.22 | $1210.65 | $1338.54 | |
Total noncurrent assets | $1621.89 | $1582.71 | $1702.22 | |
Total investments | $101.49 | $40.99 | $16.08 | |
Total assets | $2256.1 | $1979.87 | $1974.02 | $2011.7 |
Current liabilities | ||||
Accounts payable | $62.72 | $82.24 | $71.16 | $69.68 |
Deferred revenue | ||||
Short long term debt | $33.92 | $34.73 | $40.29 | |
Total current liabilities | $211.66 | $219.55 | $204.34 | $200.05 |
Long term debt | $432.27 | $225.57 | $374.04 | $268.46 |
Total noncurrent liabilities | $365 | $516.87 | $422.43 | |
Total debt | $259.49 | $408.77 | $308.75 | |
Total liabilities | $852.69 | $584.55 | $721.21 | $622.48 |
Shareholders' equity | ||||
Retained earnings | -$2079.04 | -$2103.93 | -$2093.62 | -$2011.79 |
Other shareholder equity | -$39.61 | -$46.65 | -$45.2 | -$38.03 |
Total shareholder equity | $1395.32 | $1252.81 | $1389.22 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $95.88 | $153.19 | $134.71 | $72.21 |
Short term investments | ||||
Net receivables | $123.38 | $148.61 | $259.64 | $286.31 |
Inventory | $65.7 | $74.06 | $86.5 | $132.34 |
Total current assets | $309.48 | $394.52 | $823.01 | $523.18 |
Long term investments | $16.08 | $28.08 | $10.73 | $15.73 |
Property, plant & equipment | $143.52 | $121.6 | $123.95 | $178.29 |
Goodwill & intangible assets | $1338.54 | $1419.37 | $842.28 | $1155.6 |
Total noncurrent assets | $1702.22 | $1772.73 | $1576.7 | $1949.88 |
Total investments | $16.08 | $28.08 | $10.73 | $15.73 |
Total assets | $2011.7 | $2167.26 | $2399.72 | $2473.06 |
Current liabilities | ||||
Accounts payable | $69.68 | $66.99 | $82.04 | $100.88 |
Deferred revenue | ||||
Short long term debt | $40.29 | $48.22 | $26.32 | $33.73 |
Total current liabilities | $200.05 | $213.48 | $330.01 | $375.48 |
Long term debt | $268.46 | $226.56 | $221.03 | $251.75 |
Total noncurrent liabilities | $422.43 | $392.13 | $384.58 | $426.03 |
Total debt | $308.75 | $286.55 | $247.35 | $285.48 |
Total liabilities | $622.48 | $605.61 | $714.59 | $801.51 |
Shareholders' equity | ||||
Retained earnings | -$2011.79 | -$1822.92 | -$1511.98 | -$1481.83 |
Other shareholder equity | -$38.03 | -$43.32 | -$30.5 | -$4.22 |
Total shareholder equity | $1389.22 | $1561.65 | $1685.13 | $1671.55 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $182.19 | $173.69 | ||
Cost of revenue | $130.53 | $131.62 | ||
Gross Profit | $51.65 | $42.07 | ||
Operating activities | ||||
Research & development | $24.08 | $21.94 | ||
Selling, general & administrative | $68.82 | $70.17 | ||
Total operating expenses | $113.32 | $113.54 | ||
Operating income | -$61.67 | -$71.47 | ||
Income from continuing operations | ||||
EBIT | -$2.4 | -$75.5 | ||
Income tax expense | -$0.28 | -$1.35 | ||
Interest expense | $8.18 | $7.69 | ||
Net income | ||||
Net income | -$10.3 | -$81.84 | ||
Income (for common shares) | -$10.3 | -$81.84 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $863.5 | $1004.2 | $1774.72 | $1435.41 |
Cost of revenue | $545.37 | $715.98 | $1193.19 | $894.41 |
Gross Profit | $318.13 | $288.22 | $581.52 | $541 |
Operating activities | ||||
Research & development | $89.59 | $73.89 | $76.85 | $75.32 |
Selling, general & administrative | $300.56 | $372.67 | $468.86 | $355.57 |
Total operating expenses | $475.15 | $514.47 | $562.77 | $483.29 |
Operating income | -$157.02 | -$226.25 | $18.75 | $57.71 |
Income from continuing operations | ||||
EBIT | -$170.92 | -$379.85 | $4.23 | $70.14 |
Income tax expense | $4.44 | -$63.5 | $15.49 | $17.62 |
Interest expense | $13.51 | $12.06 | $18.88 | $21.93 |
Net income | ||||
Net income | -$188.86 | -$328.4 | -$30.14 | $30.59 |
Income (for common shares) | -$188.86 | -$328.4 | -$30.14 | $30.59 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$10.3 | -$81.84 | -$66.48 | |
Operating activities | ||||
Depreciation | $24.15 | $25.82 | $25.98 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $2.61 | $2.59 | $2.67 | |
Total cash flows from operations | -$26.43 | -$35.57 | -$38.29 | |
Investing activities | ||||
Capital expenditures | -$7.16 | -$4.39 | -$1.42 | |
Investments | ||||
Total cash flows from investing | $236.23 | -$7.16 | -$4.39 | -$1.42 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$0.21 | -$50 | $0 | |
Net borrowings | -$1.91 | $70.61 | -$3.75 | |
Total cash flows from financing | $224.64 | -$2.12 | $20.61 | -$3.75 |
Effect of exchange rate | $2.4 | $0.65 | -$0.89 | $0.72 |
Change in cash and equivalents | $324.18 | -$35.06 | -$20.24 | -$42.74 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$188.86 | -$328.4 | -$30.14 | $30.59 |
Operating activities | ||||
Depreciation | $105.3 | $108.66 | $78.72 | $85.36 |
Business acquisitions & disposals | -$1.76 | -$4 | ||
Stock-based compensation | $11.41 | $18.51 | $13.63 | $8.95 |
Total cash flows from operations | -$28.2 | -$95.19 | $38.34 | $39.48 |
Investing activities | ||||
Capital expenditures | -$13.56 | -$22.63 | $33.87 | -$33.44 |
Investments | -$4.64 | $115.42 | $6.08 | $15.11 |
Total cash flows from investing | -$18.2 | $91.04 | $35.95 | -$18.33 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$0.27 | -$0.77 | $1.08 | $0.76 |
Net borrowings | -$11.03 | $23.75 | -$11.43 | -$35.83 |
Total cash flows from financing | -$11.3 | $22.97 | -$10.35 | -$35.08 |
Effect of exchange rate | $0.39 | -$0.34 | -$1.44 | $0.69 |
Change in cash and equivalents | -$57.31 | $18.48 | $62.5 | -$13.24 |
Market cap | $1.00B |
---|---|
Enterprise value | N/A |
Shares outstanding | 682.48M |
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 | 0.45 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.97 |
Quick ratio | 2.69 |