(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $180.38 | $126.74 | $137.5 | $145.97 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $5.58 | $5.67 | $5.75 | $5.84 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $1779.23 | $1791.32 | $1782.18 | $1758.65 |
Total assets | $2023.5 | $1983.67 | $1982.47 | $1964.24 |
Current liabilities | ||||
Accounts payable | $4.15 | $3.8 | $3.73 | $3.14 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $6.6 | $3.8 | $13.73 | $3.14 |
Long term debt | $43.11 | $43.06 | $43.02 | $42.97 |
Total noncurrent liabilities | ||||
Total debt | $168.11 | $154.21 | $239.17 | $208.12 |
Total liabilities | $1739.18 | $1705.69 | $1703.33 | $1691.14 |
Shareholders' equity | ||||
Retained earnings | $149.44 | $143.42 | $144.55 | $138.58 |
Other shareholder equity | $284.32 | -$0.64 | $279.14 | -$0.47 |
Total shareholder equity | $284.32 | $277.98 | $279.14 | $273.11 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $180.38 | $182.15 | $596.55 | $458.6 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $5.58 | $5.96 | $6.26 | $6.7 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $1779.23 | $1743.8 | $1483.41 | $1564.96 |
Total assets | $2023.5 | $1984.91 | $2136.45 | $2078.32 |
Current liabilities | ||||
Accounts payable | $4.15 | $2.66 | $1.6 | $2.3 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $6.6 | $5.32 | $3.7 | $4.6 |
Long term debt | $43.11 | $42.92 | $42.7 | $42.54 |
Total noncurrent liabilities | ||||
Total debt | $168.11 | $126.07 | $120.88 | $267.22 |
Total liabilities | $1739.18 | $1718.88 | $1904.08 | $1875.72 |
Shareholders' equity | ||||
Retained earnings | $149.44 | $131.71 | $98.02 | $66.79 |
Other shareholder equity | $284.32 | $266.03 | $0.24 | $0.46 |
Total shareholder equity | $284.32 | $266.03 | $232.36 | $200.93 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $17 | $17.46 | $21.33 | |
Cost of revenue | ||||
Gross Profit | $21.33 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $5.18 | |||
Total operating expenses | $6.76 | |||
Operating income | $14.57 | |||
Income from continuing operations | ||||
EBIT | $14.57 | |||
Income tax expense | $2.99 | $2.46 | $3.44 | |
Interest expense | ||||
Net income | ||||
Net income | $8.17 | $8.12 | $11.13 | |
Income (for common shares) | $11.12 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $70.91 | $79.91 | $77.42 | $59.18 |
Cost of revenue | ||||
Gross Profit | $79.91 | $77.42 | $59.18 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $16.9 | $17.14 | $15.92 | |
Total operating expenses | $23.83 | $22.5 | $20.3 | |
Operating income | $56.08 | $54.91 | $38.89 | |
Income from continuing operations | ||||
EBIT | $56.08 | $54.7 | $38.44 | |
Income tax expense | $9.23 | $14.25 | $13.94 | $10.01 |
Interest expense | ||||
Net income | ||||
Net income | $28.44 | $41.82 | $40.76 | $28.43 |
Income (for common shares) | $41.8 | $40.73 | $28.4 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $8.17 | $1.03 | $8.13 | $11.13 |
Operating activities | ||||
Depreciation | $0.14 | $0.14 | $0.14 | $0.03 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.08 | $0.1 | $0.11 | $0.11 |
Total cash flows from operations | $9.03 | -$0.73 | $4.17 | $10.55 |
Investing activities | ||||
Capital expenditures | -$0.01 | -$0.01 | -$0 | |
Investments | $12.61 | -$9.61 | -$24.07 | -$14.55 |
Total cash flows from investing | $13.06 | -$9.46 | -$24.08 | -$14.41 |
Financing activities | ||||
Dividends paid | -$2.16 | -$2.16 | -$2.16 | -$2.16 |
Sale and purchase of stock | $0.03 | |||
Net borrowings | $13.85 | -$85 | $31 | $82 |
Total cash flows from financing | $31.54 | -$0.56 | $11.43 | -$32.31 |
Effect of exchange rate | ||||
Change in cash and equivalents | $53.64 | -$10.76 | -$8.48 | -$36.18 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $28.46 | $41.82 | $40.76 | $28.43 |
Operating activities | ||||
Depreciation | $0.46 | $0.65 | $0.69 | $0.59 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.4 | $0.35 | $0.23 | $0.27 |
Total cash flows from operations | $23.02 | $43.45 | $38.64 | $36.52 |
Investing activities | ||||
Capital expenditures | $0.1 | -$0.15 | -$0.06 | -$0.25 |
Investments | -$35.62 | -$265.22 | $78.9 | -$137.75 |
Total cash flows from investing | -$34.89 | -$262.94 | $79.19 | -$133.79 |
Financing activities | ||||
Dividends paid | -$8.63 | -$7.89 | -$7.63 | -$7.44 |
Sale and purchase of stock | $0.03 | $0.41 | $0.2 | |
Net borrowings | $41.85 | $5 | -$146.53 | $119.08 |
Total cash flows from financing | $10.1 | -$194.91 | $20.12 | $364.26 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$1.77 | -$414.4 | $137.95 | $266.99 |
Market cap | $198.31M |
---|---|
Enterprise value | $186.05M |
Shares outstanding | 11.95M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -14.47% |
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 | InfinityT |
Book/Share | 0.00 |
Cash/Share | 15.10 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 6.12 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |