(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $59.9 | $61.6 | $54.8 | |
Short term investments | ||||
Net receivables | $276.5 | $275.5 | $283.8 | $263.3 |
Inventory | $430.8 | $427.8 | $428.5 | $411.1 |
Total current assets | $886 | $864.1 | $883.7 | $824.4 |
Long term investments | ||||
Property, plant & equipment | $231.3 | $227.9 | $228.9 | $229.6 |
Goodwill & intangible assets | $188.6 | $190.5 | $183.5 | |
Total noncurrent assets | $516.5 | $518.8 | $516.3 | |
Total investments | ||||
Total assets | $1406.6 | $1380.6 | $1402.5 | $1340.7 |
Current liabilities | ||||
Accounts payable | $202.1 | $194.7 | $199.3 | $204 |
Deferred revenue | ||||
Short long term debt | $24.8 | $23.9 | $20 | |
Total current liabilities | $361.3 | $357 | $393.5 | $363.6 |
Long term debt | $651.1 | $702.6 | $690.9 | $667.8 |
Total noncurrent liabilities | $721.7 | $711.5 | $687.2 | |
Total debt | $727.4 | $714.8 | $687.8 | |
Total liabilities | $1070.7 | $1078.7 | $1105 | $1050.8 |
Shareholders' equity | ||||
Retained earnings | $258.3 | $248.1 | $240.1 | |
Other shareholder equity | $335.9 | -$48.8 | -$45 | -$43.7 |
Total shareholder equity | $293.8 | $288.5 | $280.4 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $54.8 | $58.2 | $54.1 | $55 |
Short term investments | $25 | |||
Net receivables | $263.3 | $303 | $255.3 | $248.1 |
Inventory | $411.1 | $406.5 | $382.9 | $310.9 |
Total current assets | $824.4 | $932.4 | $775.5 | $706.4 |
Long term investments | ||||
Property, plant & equipment | $229.6 | $235.8 | $292.5 | $305.2 |
Goodwill & intangible assets | $183.5 | $187.6 | $187.7 | $197.7 |
Total noncurrent assets | $516.3 | $504.2 | $584.5 | $594.1 |
Total investments | $25 | |||
Total assets | $1340.7 | $1436.6 | $1360 | $1300.5 |
Current liabilities | ||||
Accounts payable | $204 | $221 | $194 | $166.7 |
Deferred revenue | $109.3 | $106.7 | $94.3 | |
Short long term debt | $20 | $67.1 | $23.5 | $24.5 |
Total current liabilities | $363.6 | $448.6 | $349 | $307.1 |
Long term debt | $667.8 | $655.1 | $642.2 | $574.5 |
Total noncurrent liabilities | $687.2 | $720.1 | $686.2 | $635.5 |
Total debt | $687.8 | $765.9 | $665.7 | $599 |
Total liabilities | $1050.8 | $1180.1 | $1035.2 | $942.6 |
Shareholders' equity | ||||
Retained earnings | $240.1 | $238.8 | $259.4 | $290.5 |
Other shareholder equity | -$43.7 | -$61.8 | -$19.2 | -$18.1 |
Total shareholder equity | $280.4 | $256.5 | $314.1 | $344.2 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $417.6 | $432.6 | $417.6 | |
Cost of revenue | $359.4 | $346.2 | ||
Gross Profit | $72.3 | $73.2 | $71.4 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $47.4 | $47.1 | ||
Total operating expenses | $47.8 | $48.6 | $47.4 | |
Operating income | $24.6 | $24 | ||
Income from continuing operations | ||||
EBIT | $26.5 | $24.8 | ||
Income tax expense | -$0.6 | $2.6 | $3.3 | |
Interest expense | -$12.1 | $12 | $11.9 | |
Net income | ||||
Net income | $9.8 | $11.9 | $9.6 | |
Income (for common shares) | $11.9 | $9.6 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1659.7 | $1492.9 | $1438 | $1295.2 |
Cost of revenue | $1388.3 | $1282.4 | $1281.9 | $1126.6 |
Gross Profit | $271.4 | $210.5 | $156.1 | $168.6 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $181.5 | $162.2 | $178.3 | $152.9 |
Total operating expenses | $187.3 | $177.1 | $168.2 | $152.9 |
Operating income | $84.1 | $33.4 | -$12.1 | $15.7 |
Income from continuing operations | ||||
EBIT | $61.4 | $18.9 | -$1.2 | $23.3 |
Income tax expense | $8.5 | -$0.7 | -$6.5 | -$2.5 |
Interest expense | $45.1 | $33.8 | $30.1 | $30.3 |
Net income | ||||
Net income | $7.8 | -$14.2 | -$24.8 | -$4.5 |
Income (for common shares) | $7.8 | -$14.2 | -$24.8 | -$4.5 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $11.9 | $9.6 | -$14.5 | |
Operating activities | ||||
Depreciation | $8.3 | $8.4 | $8.3 | |
Business acquisitions & disposals | -$11 | $15.5 | ||
Stock-based compensation | $1.2 | $1.5 | $1.6 | |
Total cash flows from operations | -$3.2 | -$1.3 | $29.6 | |
Investing activities | ||||
Capital expenditures | -$7.4 | -$5.8 | -$7.4 | |
Investments | ||||
Total cash flows from investing | -$33.3 | -$7.4 | -$16.8 | $6.2 |
Financing activities | ||||
Dividends paid | -$5.4 | -$1.7 | -$1.6 | -$2.5 |
Sale and purchase of stock | ||||
Net borrowings | $14.3 | $27.5 | -$29.7 | |
Total cash flows from financing | $33.1 | $9.5 | $25.8 | -$33.6 |
Effect of exchange rate | $0.4 | -$0.6 | -$0.9 | $1.4 |
Change in cash and equivalents | $4.7 | -$1.7 | $6.8 | $3.6 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $7.8 | -$14.2 | -$24.8 | -$4.5 |
Operating activities | ||||
Depreciation | $31.7 | $30.2 | $38.7 | $35.8 |
Business acquisitions & disposals | $14.3 | -$23.3 | -$5.4 | |
Stock-based compensation | $6.5 | $7.2 | $6.5 | $6.1 |
Total cash flows from operations | $50.5 | -$27.6 | -$43.3 | $69.3 |
Investing activities | ||||
Capital expenditures | -$26.2 | -$17.4 | -$10.8 | -$24.9 |
Investments | ||||
Total cash flows from investing | -$15.8 | -$45.5 | -$16.2 | -$24.9 |
Financing activities | ||||
Dividends paid | -$7.4 | -$7 | -$7 | -$3.2 |
Sale and purchase of stock | -$2.5 | -$7.5 | ||
Net borrowings | -$24.3 | $93.2 | $72.4 | -$35.4 |
Total cash flows from financing | -$39 | $81.2 | $59.9 | -$47.3 |
Effect of exchange rate | $0.9 | -$4 | -$1.3 | $1.9 |
Change in cash and equivalents | -$3.4 | $4.1 | -$0.9 | -$1 |
Market cap | $452.87M |
---|---|
Enterprise value | N/A |
Shares outstanding | 13.67M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -0.29% |
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 | 3.75 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.45 |
Quick ratio | 1.26 |