(in millions $) | 31 Jan 2025 | 31 Jan 2024 | 30 Oct 2023 | 30 Jun 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $202.43 | $267.99 | $295.42 | |
Short term investments | ||||
Net receivables | $122.99 | $118.58 | $108.73 | |
Inventory | ||||
Total current assets | $325.7 | $386.31 | $404.01 | |
Long term investments | $22.1 | $18.65 | $17.52 | |
Property, plant & equipment | $45.19 | $34.48 | $34.77 | |
Goodwill & intangible assets | $92.98 | $2.03 | $2.03 | |
Total noncurrent assets | $299.74 | $196.12 | $197.38 | |
Total investments | $22.1 | $18.65 | $17.52 | |
Total assets | $625.44 | $582.42 | $601.38 | |
Current liabilities | ||||
Accounts payable | $120.2 | $97.07 | $114.58 | |
Deferred revenue | ||||
Short long term debt | $5.88 | $5.07 | $5.06 | |
Total current liabilities | $126.08 | $105.57 | $120.67 | |
Long term debt | $30.31 | $25.04 | $25.41 | |
Total noncurrent liabilities | $74.73 | $53.19 | $55.35 | |
Total debt | $36.19 | $30.11 | $30.46 | |
Total liabilities | $200.81 | $158.76 | $176.02 | |
Shareholders' equity | ||||
Retained earnings | $124.34 | $124.02 | $122.97 | |
Other shareholder equity | ||||
Total shareholder equity | $240.97 | $240.07 | $238.48 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $267.99 | $189.09 | $159.84 | $369.66 |
Short term investments | ||||
Net receivables | $118.58 | $123.38 | $102.99 | $90.37 |
Inventory | ||||
Total current assets | $386.31 | $303.28 | $254.52 | $456.14 |
Long term investments | $18.65 | $49.11 | $39.48 | $19.62 |
Property, plant & equipment | $34.48 | $31.39 | $34.51 | $36.96 |
Goodwill & intangible assets | $2.03 | $2.06 | $2.09 | $2.14 |
Total noncurrent assets | $196.12 | $239.12 | $243.39 | $234.11 |
Total investments | $18.65 | $49.11 | $39.48 | $19.62 |
Total assets | $582.42 | $542.4 | $497.91 | $690.25 |
Current liabilities | ||||
Accounts payable | $97.07 | $96.97 | $15.03 | $16.98 |
Deferred revenue | ||||
Short long term debt | $5.07 | $4.69 | $4.92 | $4.41 |
Total current liabilities | $105.57 | $109.17 | $81.14 | $81.77 |
Long term debt | $25.04 | $25.63 | $29.15 | $32.03 |
Total noncurrent liabilities | $53.19 | $63.49 | $69.06 | $67.58 |
Total debt | $30.11 | $30.32 | $34.07 | $36.44 |
Total liabilities | $158.76 | $172.67 | $150.2 | $149.35 |
Shareholders' equity | ||||
Retained earnings | $124.02 | $93.45 | $85.18 | $189.27 |
Other shareholder equity | ||||
Total shareholder equity | $240.07 | $206.62 | $195.12 | $295.92 |
(in millions $) | 31 Jan 2025 | 31 Jan 2024 | 30 Oct 2023 | 30 Jun 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $280.23 | |||
Cost of revenue | $208.28 | |||
Gross Profit | $71.94 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $9.57 | |||
Total operating expenses | $11.05 | |||
Operating income | $60.89 | |||
Income from continuing operations | ||||
EBIT | $33.85 | |||
Income tax expense | $9.21 | |||
Interest expense | ||||
Net income | ||||
Net income | $24.64 | |||
Income (for common shares) | $24.64 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $962.32 | $832.5 | $607.24 | $589.5 |
Cost of revenue | $807.25 | $710.09 | $506.23 | $491.67 |
Gross Profit | $155.07 | $122.41 | $101.01 | $97.84 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $36.02 | $32.92 | $26.96 | $26.51 |
Total operating expenses | $41.34 | $34.04 | $28.92 | $29.1 |
Operating income | $113.73 | $88.37 | $72.09 | $68.74 |
Income from continuing operations | ||||
EBIT | $78.92 | $47.24 | $48.85 | $40.34 |
Income tax expense | $21.77 | $13.23 | $13.15 | $11.55 |
Interest expense | ||||
Net income | ||||
Net income | $57.15 | $34 | $35.7 | $28.79 |
Income (for common shares) | $57.15 | $34 | $35.7 | $28.79 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $7 | $7.7 | $24.64 | $18.47 |
Operating activities | ||||
Depreciation | $0.42 | $0.28 | $0.28 | $0.27 |
Business acquisitions & disposals | -$78.77 | $53.48 | ||
Stock-based compensation | ||||
Total cash flows from operations | $29.93 | -$4.48 | $71.58 | $14.02 |
Investing activities | ||||
Capital expenditures | -$1.12 | -$0.76 | -$1.35 | -$0.96 |
Investments | ||||
Total cash flows from investing | -$79.89 | -$0.76 | $52.13 | -$0.96 |
Financing activities | ||||
Dividends paid | -$6.68 | -$6.64 | -$6.65 | -$6.64 |
Sale and purchase of stock | -$0.01 | -$0.56 | -$0.1 | -$0.05 |
Net borrowings | ||||
Total cash flows from financing | -$15.6 | -$22.2 | -$26.26 | -$16.04 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$65.56 | -$27.43 | $97.44 | -$2.99 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $57.15 | $34 | $35.7 | $28.79 |
Operating activities | ||||
Depreciation | $1.1 | $0.99 | $0.97 | $0.97 |
Business acquisitions & disposals | $53.48 | -$5.32 | ||
Stock-based compensation | ||||
Total cash flows from operations | $109.22 | $101.27 | $71.79 | $77.5 |
Investing activities | ||||
Capital expenditures | -$3.98 | -$1.12 | -$1.14 | -$0.6 |
Investments | ||||
Total cash flows from investing | $49.5 | -$10.59 | -$1.14 | -$5.92 |
Financing activities | ||||
Dividends paid | -$26.58 | -$25.73 | -$139.78 | -$24.79 |
Sale and purchase of stock | -$0.73 | -$0.55 | -$0.83 | -$0.52 |
Net borrowings | ||||
Total cash flows from financing | -$79.81 | -$61.43 | -$280.48 | -$60.36 |
Effect of exchange rate | ||||
Change in cash and equivalents | $78.9 | $29.25 | -$209.83 | $11.21 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
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 | 0.66 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |