| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $315.73 | $194.84 | $187.67 | |
| Short term investments | ||||
| Net receivables | $3.18 | |||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $68.39 | $64.67 | $42.43 | $38.35 |
| Goodwill & intangible assets | $45.47 | $45.74 | $46.01 | |
| Total noncurrent assets | ||||
| Total investments | $5923.66 | $5984.7 | $6072.81 | |
| Total assets | $6793.79 | $6505.35 | $6408.55 | $6476.86 |
| Current liabilities | ||||
| Accounts payable | $9.98 | |||
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $115.92 | $116 | $93.52 | $78.54 |
| Long term debt | $134.88 | $134.84 | $136.45 | $136.7 |
| Total noncurrent liabilities | ||||
| Total debt | $176.19 | $273.57 | $553.39 | |
| Total liabilities | $6186.18 | $5917.03 | $5826.17 | $5893.18 |
| Shareholders' equity | ||||
| Retained earnings | $415.19 | $408.48 | $401.84 | $394.09 |
| Other shareholder equity | $607.61 | -$68.34 | -$67.76 | $583.68 |
| Total shareholder equity | $588.32 | $582.38 | $583.68 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $187.67 | $190.07 | $146.8 | $653.32 |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $38.35 | $39.66 | $36.4 | $35.36 |
| Goodwill & intangible assets | $46.01 | $47.33 | $48.9 | $43.89 |
| Total noncurrent assets | ||||
| Total investments | $6072.81 | $5940.64 | $5715.18 | $4988.75 |
| Total assets | $6476.86 | $6353.59 | $6077.99 | $5890.44 |
| Current liabilities | ||||
| Accounts payable | ||||
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $78.54 | $98.24 | $87.6 | $131.2 |
| Long term debt | $136.7 | $137.68 | $138.5 | $188.55 |
| Total noncurrent liabilities | ||||
| Total debt | $553.39 | $530.92 | $148.63 | $390.37 |
| Total liabilities | $5893.18 | $5820.61 | $5531.6 | $5363.32 |
| Shareholders' equity | ||||
| Retained earnings | $394.09 | $348.8 | $274.29 | $221.44 |
| Other shareholder equity | $583.68 | $532.98 | -$12.37 | -$1.87 |
| Total shareholder equity | $583.68 | $532.98 | $546.39 | $528.51 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $56.62 | $52.69 | $52.45 | $54.27 |
| Cost of revenue | ||||
| Gross Profit | $52.69 | $52.45 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $42.26 | $39.1 | ||
| Total operating expenses | $43.13 | $40.04 | ||
| Operating income | $9.56 | $12.41 | ||
| Income from continuing operations | ||||
| EBIT | $9.56 | $12.41 | ||
| Income tax expense | $3.16 | $2.03 | $3.78 | $3.02 |
| Interest expense | ||||
| Net income | ||||
| Net income | $7.59 | $7.53 | $8.63 | $8.6 |
| Income (for common shares) | $7.53 | $8.63 | ||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $229.67 | $236.14 | $156.96 | |
| Cost of revenue | ||||
| Gross Profit | $236.14 | $156.96 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $131.19 | $113.78 | ||
| Total operating expenses | $133.8 | $115.75 | ||
| Operating income | $102.34 | $41.21 | ||
| Income from continuing operations | ||||
| EBIT | $102.34 | $32 | ||
| Income tax expense | $18.43 | $28.1 | $5.81 | |
| Interest expense | ||||
| Net income | ||||
| Net income | $48.85 | $74.25 | $26.19 | |
| Income (for common shares) | $74.25 | $26.19 | ||
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $7.53 | $8.63 | $8.6 | |
| Operating activities | ||||
| Depreciation | $1.16 | $1.24 | $1.24 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | $1.33 | $1.88 | $2.21 | |
| Total cash flows from operations | $0.85 | $19.11 | $1.32 | |
| Investing activities | ||||
| Capital expenditures | -$1.27 | -$1.11 | -$0.98 | |
| Investments | $63.6 | $79.79 | $54.29 | |
| Total cash flows from investing | $17.29 | $62.33 | $78.68 | $53.31 |
| Financing activities | ||||
| Dividends paid | -$2.66 | -$0.89 | -$0.89 | -$0.89 |
| Sale and purchase of stock | -$2.06 | -$2.15 | -$1.98 | |
| Net borrowings | -$119.49 | -$284.32 | -$66.76 | |
| Total cash flows from financing | $243.05 | $57.71 | -$90.63 | -$54.83 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $304.99 | $120.89 | $7.17 | -$0.2 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $48.85 | $74.25 | $56.62 | $26.19 |
| Operating activities | ||||
| Depreciation | $5.01 | $5.04 | $4.79 | $4.41 |
| Business acquisitions & disposals | -$5.5 | -$4.16 | ||
| Stock-based compensation | $10.93 | $8.53 | $7.18 | $7.1 |
| Total cash flows from operations | $70.08 | $118.9 | $75.46 | $36.72 |
| Investing activities | ||||
| Capital expenditures | -$3.28 | -$3.24 | -$3.93 | -$3.08 |
| Investments | -$144.32 | -$352.83 | -$745.69 | -$206.76 |
| Total cash flows from investing | -$147.48 | -$356.07 | -$753.8 | -$214 |
| Financing activities | ||||
| Dividends paid | -$3.56 | -$3.65 | -$3.77 | -$3.78 |
| Sale and purchase of stock | -$11.48 | -$31.82 | -$27.79 | -$5.41 |
| Net borrowings | $24.28 | $379.53 | -$242.09 | $57.14 |
| Total cash flows from financing | $75 | $280.44 | $171.82 | $622.41 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$2.4 | $43.27 | -$506.52 | $445.14 |
| Market cap | $505.71M |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 17.58M |
| Revenue | $216.02M |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | $32.35M |
| Revenue Q/Q | 13.21% |
| Revenue Y/Y | -5.78% |
| P/E ratio | 15.63 |
|---|---|
| EV/Sales | N/A |
| EV/EBITDA | N/A |
| EV/EBIT | N/A |
| P/S ratio | 2.34 |
| P/B ratio | N/A |
| Book/Share | N/A |
| Cash/Share | N/A |
| EPS | $1.84 |
|---|---|
| ROA | 0.49% |
| ROE | N/A |
| Debt/Equity | 10.10 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | N/A |
| Quick ratio | N/A |