(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $2.54 | $2.02 | $2.86 | $1.51 |
Short term investments | ||||
Net receivables | $5.23 | $9.45 | $13.16 | $4.19 |
Inventory | $8.9 | $6.73 | $11.59 | $12.86 |
Total current assets | $25.41 | $28.53 | $34.77 | $26.8 |
Long term investments | $20.18 | $19.89 | $18.65 | $17.19 |
Property, plant & equipment | $257.94 | $254.14 | $250.34 | $247.58 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $288.75 | $284.83 | $279.93 | $276.93 |
Total investments | $20.18 | $19.89 | $18.65 | $17.19 |
Total assets | $314.15 | $313.36 | $314.7 | $303.73 |
Current liabilities | ||||
Accounts payable | $6.79 | $5.36 | $6.06 | $5.84 |
Deferred revenue | ||||
Short long term debt | $8.02 | $6.71 | $47.1 | $15.33 |
Total current liabilities | $23.78 | $21.7 | $64.2 | $32.92 |
Long term debt | $136.31 | $135.92 | $102.46 | $125.84 |
Total noncurrent liabilities | $181.6 | $181.11 | $146.96 | $170.08 |
Total debt | $144.33 | $142.62 | $149.56 | $141.17 |
Total liabilities | $205.39 | $202.82 | $211.16 | $203 |
Shareholders' equity | ||||
Retained earnings | $9.48 | $11.37 | $6.96 | $3.97 |
Other shareholder equity | $1.26 | $1.45 | $1.24 | $2.25 |
Total shareholder equity | $108.77 | $110.54 | $103.54 | $100.73 |
(in millions $) | 31 Dec 2023 | 30 Oct 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $1.51 | $4.9 | $1.52 | $0.29 |
Short term investments | ||||
Net receivables | $4.19 | $5.35 | $4.95 | $3.4 |
Inventory | $12.86 | $18.15 | $8.9 | $6.74 |
Total current assets | $26.8 | $35.55 | $25.14 | $14.44 |
Long term investments | $17.19 | $13.77 | $64.87 | $57.54 |
Property, plant & equipment | $247.58 | $229.86 | $211.65 | $198.45 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $276.93 | $254.76 | $284.97 | $267.24 |
Total investments | $17.19 | $13.77 | $64.87 | $57.54 |
Total assets | $303.73 | $290.31 | $310.11 | $281.68 |
Current liabilities | ||||
Accounts payable | $5.84 | $8.6 | $7.73 | $4.44 |
Deferred revenue | ||||
Short long term debt | $15.33 | $1.3 | $7 | |
Total current liabilities | $32.92 | $22.32 | $26.01 | $16.57 |
Long term debt | $125.84 | $135.7 | $133.47 | $123.82 |
Total noncurrent liabilities | $170.08 | $174.9 | $184.39 | $176.22 |
Total debt | $141.17 | $137 | $140.47 | $123.82 |
Total liabilities | $203 | $197.22 | $210.41 | $192.79 |
Shareholders' equity | ||||
Retained earnings | $3.97 | $0.54 | $39.66 | $35.69 |
Other shareholder equity | $2.25 | $93.09 | -$1.54 | -$3.45 |
Total shareholder equity | $100.73 | $93.09 | $99.7 | $88.89 |
(in millions $) | 31 Jan 2025 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $14.46 | $32.66 | $24.42 | |
Cost of revenue | $5.35 | $15.31 | $10.1 | |
Gross Profit | $9.11 | $17.35 | $14.32 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $4.85 | $6.03 | $4.97 | |
Total operating expenses | $7.55 | $8.72 | $7.67 | |
Operating income | $1.56 | $8.63 | $6.65 | |
Income from continuing operations | ||||
EBIT | $1.77 | $9.95 | $8.24 | |
Income tax expense | $0.05 | $1.94 | $1.58 | |
Interest expense | $1.57 | $1.57 | $1.64 | |
Net income | ||||
Net income | $0.16 | $6.44 | $5.02 | |
Income (for common shares) | $0.16 | $6.44 | $5.02 |
(in millions $) | 31 Dec 2023 | 30 Oct 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $97.44 | $84.17 | $75.17 | $63.08 |
Cost of revenue | $51.77 | $35.21 | $24.29 | |
Gross Profit | $45.67 | $39.97 | $38.78 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $18.23 | $16.77 | $18.38 | |
Total operating expenses | $27.99 | $69.25 | $25.19 | $26.27 |
Operating income | $17.68 | $14.78 | $12.52 | |
Income from continuing operations | ||||
EBIT | $20.41 | $17.36 | $17.97 | |
Income tax expense | $3.49 | -$11.41 | $3.2 | $3.31 |
Interest expense | $5.62 | -$4.42 | $4.05 | $4.1 |
Net income | ||||
Net income | $11.3 | -$31.73 | $10.1 | $10.56 |
Income (for common shares) | $11.3 | $10.1 | $10.56 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $0.16 | $6.44 | $5.02 | $1.01 |
Operating activities | ||||
Depreciation | $2.76 | $2.76 | $2.76 | $2.56 |
Business acquisitions & disposals | -$0.01 | -$0 | -$0 | |
Stock-based compensation | $0.01 | $0.03 | $0.02 | |
Total cash flows from operations | $5.85 | $11.77 | -$0.56 | $0.16 |
Investing activities | ||||
Capital expenditures | -$5.26 | -$5.98 | -$5.3 | -$5.94 |
Investments | ||||
Total cash flows from investing | -$5.26 | -$5.98 | -$5.3 | -$5.94 |
Financing activities | ||||
Dividends paid | -$2.04 | -$2.03 | -$1.98 | -$1.98 |
Sale and purchase of stock | $0.28 | $2.35 | $0.82 | $0.28 |
Net borrowings | $1.75 | -$6.92 | $8.37 | $3.83 |
Total cash flows from financing | -$0.07 | -$6.63 | $7.22 | $2.11 |
Effect of exchange rate | ||||
Change in cash and equivalents | $0.52 | -$0.85 | $1.35 | -$3.67 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $11.3 | -$31.73 | $10.1 | $10.56 |
Operating activities | ||||
Depreciation | $9.99 | $9.18 | $8.67 | $8.13 |
Business acquisitions & disposals | -$2.13 | -$5.26 | -$6.03 | -$7.86 |
Stock-based compensation | $0.02 | $0.02 | $0.01 | $0.08 |
Total cash flows from operations | $23.8 | $15.55 | $11.57 | $12.82 |
Investing activities | ||||
Capital expenditures | -$25.27 | -$25.36 | -$19.82 | -$22.86 |
Investments | ||||
Total cash flows from investing | -$27.4 | -$30.62 | -$25.85 | -$30.72 |
Financing activities | ||||
Dividends paid | -$7.81 | -$7.01 | -$6.01 | -$5.61 |
Sale and purchase of stock | $3.9 | $28.98 | $4.92 | $1.8 |
Net borrowings | $4.16 | -$3.47 | $16.62 | $20.43 |
Total cash flows from financing | $0.22 | $18.44 | $15.51 | $16.56 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$3.39 | $3.38 | $1.23 | -$1.34 |
Market cap | $218.85M |
---|---|
Enterprise value | $360.63M |
Shares outstanding | 10.19M |
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 | 2.04 |
Book/Share | 10.55 |
Cash/Share | 0.25 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 2.02 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.07 |
Quick ratio | 0.69 |