(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $120.89 | $98.09 | $100.14 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $82.77 | $82.87 | $81.29 | $79.31 |
Goodwill & intangible assets | $96.54 | $97.11 | $97.69 | |
Total noncurrent assets | ||||
Total investments | $5152.77 | $5134.25 | $5236.54 | |
Total assets | $5671.76 | $5662.7 | $5616.07 | $5722.8 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $53.87 | $46.54 | $253.55 | $431.47 |
Long term debt | $85.22 | $85.2 | $85.18 | $85.16 |
Total noncurrent liabilities | ||||
Total debt | $461.74 | $338.72 | $516.63 | |
Total liabilities | $5010.37 | $5043.36 | $5019.91 | $5145.52 |
Shareholders' equity | ||||
Retained earnings | $452.75 | $432.04 | $412.39 | $393.31 |
Other shareholder equity | $0.09 | -$60.77 | -$63.36 | -$62.78 |
Total shareholder equity | $619.34 | $596.16 | $577.28 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $100.14 | $115.18 | $752.11 | $329.9 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $79.31 | $76.92 | $88 | $45.48 |
Goodwill & intangible assets | $97.69 | $100.16 | $102.64 | $20.78 |
Total noncurrent assets | ||||
Total investments | $5236.54 | $5391.7 | $5095.25 | $2523.93 |
Total assets | $5722.8 | $5888.32 | $6212.19 | $3040.84 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $431.47 | $122.16 | $50.3 | $67 |
Long term debt | $85.16 | $138.66 | $148.5 | $93.54 |
Total noncurrent liabilities | ||||
Total debt | $516.63 | $260.81 | $198.88 | $160.52 |
Total liabilities | $5145.52 | $5427.18 | $5710.16 | $2733.75 |
Shareholders' equity | ||||
Retained earnings | $393.31 | $310.51 | $252.01 | $236.58 |
Other shareholder equity | -$62.78 | -$93.12 | $8.77 | $14.76 |
Total shareholder equity | $577.28 | $461.14 | $502.03 | $307.09 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $69.96 | |||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | ||||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $6.71 | |||
Interest expense | ||||
Net income | ||||
Net income | $18.23 | |||
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $286.11 | $242.72 | $131.67 | $118.83 |
Cost of revenue | ||||
Gross Profit | $242.72 | $131.67 | $118.83 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $118.82 | $80.66 | $64.25 | |
Total operating expenses | $151.17 | $103.8 | $81.42 | |
Operating income | $91.55 | $27.87 | $37.41 | |
Income from continuing operations | ||||
EBIT | $91.55 | $27.87 | $37.41 | |
Income tax expense | $32.68 | $24.14 | $7.82 | $9.58 |
Interest expense | ||||
Net income | ||||
Net income | $91.73 | $67.41 | $20.04 | $27.82 |
Income (for common shares) | $67.41 | $20.04 | $27.82 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $21.89 | $21.31 | $18.23 | |
Operating activities | ||||
Depreciation | $1.95 | $1.93 | $1.84 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $1.05 | $1.06 | $0.89 | |
Total cash flows from operations | $11.75 | $47.29 | $29.08 | |
Investing activities | ||||
Capital expenditures | -$2.96 | -$3.33 | -$4.08 | |
Investments | -$22.73 | $97.22 | $41.5 | |
Total cash flows from investing | $63.4 | -$23.07 | $93.89 | $37.04 |
Financing activities | ||||
Dividends paid | -$6.72 | -$2.24 | -$2.24 | -$2.23 |
Sale and purchase of stock | -$0.01 | -$0.78 | ||
Net borrowings | $123 | -$177.92 | -$29.42 | |
Total cash flows from financing | -$155.31 | $34.12 | -$143.23 | -$75.01 |
Effect of exchange rate | ||||
Change in cash and equivalents | $15.62 | $22.8 | -$2.05 | -$8.89 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $91.73 | $67.41 | $20.04 | $27.82 |
Operating activities | ||||
Depreciation | $6.95 | $6.71 | $3.8 | $3.29 |
Business acquisitions & disposals | -$0.15 | $149 | ||
Stock-based compensation | $3.6 | $2.96 | $1.44 | $2.09 |
Total cash flows from operations | $116.4 | $97.34 | $31.05 | $25.99 |
Investing activities | ||||
Capital expenditures | -$7.83 | $9.01 | -$2.03 | -$3.92 |
Investments | $167.97 | -$442 | -$19.28 | -$103.06 |
Total cash flows from investing | $161.56 | -$432.78 | $132.92 | -$103.81 |
Financing activities | ||||
Dividends paid | -$8.95 | -$8.88 | -$4.61 | -$1.19 |
Sale and purchase of stock | -$0.6 | -$0.46 | -$10.42 | -$5.92 |
Net borrowings | $255.31 | $61.76 | $38.19 | -$46.12 |
Total cash flows from financing | -$292.99 | -$301.5 | $258.24 | $357.09 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$15.03 | -$636.93 | $422.2 | $279.27 |
Market cap | $843.20M |
---|---|
Enterprise value | N/A |
Shares outstanding | 44.85M |
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 | 8.91 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |