(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $281.2 | $273.78 | $205.16 | |
Short term investments | $112 | $179.89 | $221.89 | |
Net receivables | $114.97 | $109.58 | $115.63 | $146.23 |
Inventory | ||||
Total current assets | $536.62 | $534.06 | $605.41 | $600 |
Long term investments | $163.26 | $90.89 | $57.84 | |
Property, plant & equipment | $68.64 | $71.86 | $61.56 | $54.99 |
Goodwill & intangible assets | $15.62 | $16.39 | $17.16 | |
Total noncurrent assets | $342.54 | $256.37 | $212.62 | |
Total investments | $275.26 | $270.78 | $279.74 | |
Total assets | $908.32 | $876.6 | $861.78 | $812.62 |
Current liabilities | ||||
Accounts payable | $1.42 | $1.28 | $0.65 | $0.99 |
Deferred revenue | $353.15 | $363.44 | $364.94 | |
Short long term debt | $10.12 | $10.05 | $11.86 | |
Total current liabilities | $388.54 | $371.83 | $391.06 | $389.21 |
Long term debt | $40.44 | $27.78 | $16.89 | |
Total noncurrent liabilities | $76.98 | $66.52 | $55.24 | |
Total debt | $50.56 | $37.83 | $28.74 | |
Total liabilities | $458.73 | $448.81 | $457.58 | $444.44 |
Shareholders' equity | ||||
Retained earnings | -$192.58 | -$195.65 | -$205.75 | -$228.08 |
Other shareholder equity | -$2.03 | -$0.53 | -$1.01 | -$1.7 |
Total shareholder equity | $427.8 | $404.2 | $368.17 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $205.16 | $176.42 | $138.53 | $75.33 |
Short term investments | $221.89 | $147.61 | $267.96 | $281.89 |
Net receivables | $146.23 | $121.8 | $109 | $100.18 |
Inventory | ||||
Total current assets | $600 | $473.34 | $546.4 | $475.35 |
Long term investments | $57.84 | $59.21 | $111.2 | $98.46 |
Property, plant & equipment | $54.99 | $81.18 | $98.87 | $109.69 |
Goodwill & intangible assets | $17.16 | $20.25 | $13.99 | $19.45 |
Total noncurrent assets | $212.62 | $227.6 | $268.16 | $261.47 |
Total investments | $279.74 | $206.81 | $379.16 | $380.35 |
Total assets | $812.62 | $700.94 | $814.56 | $736.82 |
Current liabilities | ||||
Accounts payable | $0.99 | $2.81 | $1.3 | $0.73 |
Deferred revenue | $364.94 | $317.22 | $290.63 | $244.03 |
Short long term debt | $11.86 | $13.06 | $12.61 | $11.67 |
Total current liabilities | $389.21 | $352.19 | $304.28 | $255.73 |
Long term debt | $16.89 | $29.12 | $35.91 | $45.7 |
Total noncurrent liabilities | $55.24 | $59.62 | $73.56 | $76.61 |
Total debt | $28.74 | $42.18 | $48.52 | $57.37 |
Total liabilities | $444.44 | $411.81 | $377.85 | $332.34 |
Shareholders' equity | ||||
Retained earnings | -$228.08 | -$221.45 | -$41.66 | $3.57 |
Other shareholder equity | -$1.7 | -$1.95 | $1.01 | -$0.48 |
Total shareholder equity | $368.17 | $289.13 | $436.71 | $404.48 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $153.87 | $148.71 | $145.81 | $144.57 |
Cost of revenue | $26.41 | $27.2 | ||
Gross Profit | $125.03 | $122.29 | $118.61 | $117.44 |
Operating activities | ||||
Research & development | $27.12 | $27.53 | ||
Selling, general & administrative | $47.11 | $46.32 | ||
Total operating expenses | $80.08 | $74.22 | $73.85 | $75.97 |
Operating income | $48.07 | $44.76 | ||
Income from continuing operations | ||||
EBIT | $54.18 | $49.48 | ||
Income tax expense | $6.11 | $10.41 | $9.75 | $7 |
Interest expense | $7.37 | $5.56 | ||
Net income | ||||
Net income | $46.21 | $43.77 | $39.73 | $40.59 |
Income (for common shares) | $43.77 | $39.73 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $554.46 | $489.72 | $362.96 | |
Cost of revenue | $102.79 | $79.23 | ||
Gross Profit | $446.97 | $386.94 | $283.74 | |
Operating activities | ||||
Research & development | $101.19 | $72.55 | ||
Selling, general & administrative | $155.2 | $114.53 | ||
Total operating expenses | $283.9 | $256.39 | $187.08 | |
Operating income | $130.55 | $96.65 | ||
Income from continuing operations | ||||
EBIT | $133.7 | $102.05 | ||
Income tax expense | $27.06 | $25.71 | $10.46 | |
Interest expense | $16.91 | $0.01 | ||
Net income | ||||
Net income | $151.59 | $107.99 | $91.57 | |
Income (for common shares) | $107.99 | $91.57 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Net income | $43.77 | $39.73 | ||
Operating activities | ||||
Depreciation | $4.78 | $5.24 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | $17.09 | $19.03 | ||
Total cash flows from operations | $49.82 | $85.5 | ||
Investing activities | ||||
Capital expenditures | -$1.03 | -$2.05 | ||
Investments | -$3.69 | $10.12 | ||
Total cash flows from investing | -$59.51 | -$4.71 | $8.07 | -$73.17 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$31.79 | -$11.65 | ||
Net borrowings | ||||
Total cash flows from financing | -$106.6 | -$37.69 | -$24.96 | -$141.49 |
Effect of exchange rate | ||||
Change in cash and equivalents | $30.27 | $7.42 | $68.62 | $29.95 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $107.99 | $70.96 | $91.57 | |
Operating activities | ||||
Depreciation | $34.62 | $35.9 | $32.84 | |
Business acquisitions & disposals | -$1.5 | |||
Stock-based compensation | $53.41 | $67.58 | $40.03 | |
Total cash flows from operations | $198.85 | $200.62 | $180.09 | |
Investing activities | ||||
Capital expenditures | -$15.36 | -$24.42 | -$29.62 | |
Investments | $169.05 | -$3.88 | -$49.81 | |
Total cash flows from investing | -$73.17 | $145.07 | -$29.53 | -$80.93 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$288.42 | -$79.98 | -$92.27 | |
Net borrowings | -$0.09 | -$0.11 | ||
Total cash flows from financing | -$141.49 | -$306.03 | -$107.89 | -$112.58 |
Effect of exchange rate | ||||
Change in cash and equivalents | $29.95 | $37.89 | $63.2 | -$13.43 |
Market cap | $5.17B |
---|---|
Enterprise value | N/A |
Shares outstanding | 36.64M |
Revenue | $592.95M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $170.31M |
Revenue Q/Q | 8.36% |
Revenue Y/Y | 9.66% |
P/E ratio | 30.33 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 8.71 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $4.65 |
---|---|
ROA | 19.69% |
ROE | N/A |
Debt/Equity | 1.21 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.38 |
Quick ratio | N/A |