(in millions $) | 30 Oct 2024 | 28 Nov 2023 | 30 Oct 2023 | 29 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $13.64 | $13.52 | $18.85 | |
Short term investments | ||||
Net receivables | $51.7 | $51.7 | $33.07 | $25.66 |
Inventory | $462.4 | $462.4 | $536.98 | $504.19 |
Total current assets | $597.4 | $597.4 | $654.01 | $606.6 |
Long term investments | ||||
Property, plant & equipment | $262.5 | $262.5 | $253.57 | $291.1 |
Goodwill & intangible assets | $41.12 | $70.29 | $70.49 | |
Total noncurrent assets | $348.18 | $376.03 | $369.08 | |
Total investments | ||||
Total assets | $973.4 | $973.4 | $1023.09 | $1014.87 |
Current liabilities | ||||
Accounts payable | $182.6 | $182.6 | $262.37 | $223.24 |
Deferred revenue | ||||
Short long term debt | $295.95 | $424.89 | $412.81 | |
Total current liabilities | $705.7 | $705.7 | $800.15 | $719.29 |
Long term debt | $49.8 | $49.8 | $49.78 | $49.77 |
Total noncurrent liabilities | $192.92 | $149.57 | $137 | |
Total debt | $463.84 | $551.34 | $526.31 | |
Total liabilities | $855.3 | $855.3 | $937.15 | $889.05 |
Shareholders' equity | ||||
Retained earnings | -$6 | -$6 | -$44.48 | -$9.21 |
Other shareholder equity | -$13.6 | -$13.6 | $85.93 | -$13.26 |
Total shareholder equity | -$9.02 | $118.07 | $85.93 |
(in millions $) | 31 Dec 2023 | 28 Feb 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $13.64 | $16.69 | $54.79 | $63.55 |
Short term investments | ||||
Net receivables | $33.22 | $49.58 | $21.86 | $39.53 |
Inventory | $362.1 | $447.8 | $428.81 | $388.14 |
Total current assets | $452.13 | $561.94 | $581.54 | $547.08 |
Long term investments | ||||
Property, plant & equipment | $300.1 | $305.36 | $349.66 | $465.43 |
Goodwill & intangible assets | $41.12 | $70.89 | $71.69 | $72.49 |
Total noncurrent assets | $348.18 | $424.34 | $455.92 | $593.04 |
Total investments | ||||
Total assets | $800.31 | $986.28 | $1037.46 | $1140.13 |
Current liabilities | ||||
Accounts payable | $225.55 | $177.15 | $183.76 | $252.12 |
Deferred revenue | ||||
Short long term debt | $295.95 | $365.57 | $266.42 | $344.36 |
Total current liabilities | $616.4 | $648.38 | $591.83 | $718.5 |
Long term debt | $167.89 | $49.75 | $184.45 | $289.52 |
Total noncurrent liabilities | $192.92 | $179.42 | $220.16 | $328.25 |
Total debt | $463.84 | $511.8 | $450.86 | $633.88 |
Total liabilities | $809.33 | $827.8 | $811.99 | $1046.75 |
Shareholders' equity | ||||
Retained earnings | -$134.87 | $22.54 | $77.91 | -$42.79 |
Other shareholder equity | -$16.5 | $158.48 | -$14.19 | -$13.82 |
Total shareholder equity | -$9.02 | $158.48 | $225.47 | $93.38 |
(in millions $) | 30 Oct 2024 | 28 Nov 2023 | 30 Oct 2023 | 29 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $480.23 | $321.64 | ||
Cost of revenue | ||||
Gross Profit | $162.05 | $96.46 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $114.5 | $120.98 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$1.45 | -$7.14 | ||
Interest expense | -$7.94 | -$5.9 | ||
Net income | ||||
Net income | $38.48 | -$28.83 | ||
Income (for common shares) |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 1 Mar 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1602.51 | $1708.48 | $1522.6 | |
Cost of revenue | $1157.23 | $1194.32 | $1189.35 | |
Gross Profit | $445.27 | $514.16 | $333.25 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $447.34 | $460.97 | $428.23 | |
Total operating expenses | $529.07 | $515.69 | $533.17 | |
Operating income | -$83.8 | -$1.53 | -$199.91 | |
Income from continuing operations | ||||
EBIT | -$83.71 | -$1.44 | -$199.85 | |
Income tax expense | $40.74 | -$13.62 | -$71.39 | |
Interest expense | $30.09 | $13.32 | $11.91 | |
Net income | ||||
Net income | -$154.54 | -$1.14 | -$140.37 | |
Income (for common shares) | -$154.54 | -$1.14 | -$140.37 |
(in millions $) | 28 Nov 2023 | 29 Aug 2023 | 29 May 2023 | 28 Feb 2023 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$24.54 | -$18.26 | -$11.04 | -$45.95 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $64.04 | $52.97 | $7.76 | $17.06 |
Effect of exchange rate | -$0.04 | $0.15 | -$0.3 | -$0.99 |
Change in cash and equivalents | -$3.17 | $2.16 | $1.55 | -$38.1 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$154.54 | -$1.14 | $187.17 | -$140.37 |
Operating activities | ||||
Depreciation | $47.19 | $51.46 | $58.42 | $66.41 |
Business acquisitions & disposals | ||||
Stock-based compensation | -$5.58 | $29.15 | $30.94 | $14.32 |
Total cash flows from operations | $92.8 | -$8.22 | $133.28 | -$35.72 |
Investing activities | ||||
Capital expenditures | -$27.56 | -$45.58 | -$29.31 | -$30.59 |
Investments | ||||
Total cash flows from investing | -$27.79 | -$45.95 | -$29.29 | -$30.37 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$7.13 | -$94.62 | -$83.97 | -$15.49 |
Net borrowings | -$61.14 | $111.67 | -$28.77 | $76.42 |
Total cash flows from financing | -$68.27 | $17.06 | -$112.74 | $60.93 |
Effect of exchange rate | $0.21 | -$0.99 | -$0.01 | $0.22 |
Change in cash and equivalents | -$3.05 | -$38.1 | -$8.76 | -$4.94 |
Market cap | $137.37M |
---|---|
Enterprise value | N/A |
Shares outstanding | 12.50M |
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 | -89.74 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.85 |
Quick ratio | 0.19 |