(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $150.15 | $71.11 | $76.21 | $115.68 |
Short term investments | ||||
Net receivables | $21.13 | $8.05 | $6.03 | $12.32 |
Inventory | $64.22 | $64.95 | $50.5 | $42.58 |
Total current assets | $238.99 | $145.97 | $134.3 | $172.53 |
Long term investments | ||||
Property, plant & equipment | $1.33 | $1.47 | $1.61 | $1.72 |
Goodwill & intangible assets | $0.9 | $0.9 | $0.9 | $0.9 |
Total noncurrent assets | $15.36 | $12.41 | $12.21 | $11.39 |
Total investments | ||||
Total assets | $254.35 | $158.38 | $146.51 | $183.92 |
Current liabilities | ||||
Accounts payable | $1.46 | $0.56 | $1.08 | $1.14 |
Deferred revenue | $20.79 | |||
Short long term debt | ||||
Total current liabilities | $54.12 | $30.74 | $18.99 | $18.48 |
Long term debt | ||||
Total noncurrent liabilities | $3.38 | $3.5 | $3.45 | $3.35 |
Total debt | ||||
Total liabilities | $57.49 | $34.24 | $22.44 | $21.83 |
Shareholders' equity | ||||
Retained earnings | -$38.94 | -$111.2 | -$110.81 | -$72.28 |
Other shareholder equity | ||||
Total shareholder equity | $196.86 | $124.14 | $124.07 | $162.09 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $150.15 | $98.79 | $103.14 | $117.89 |
Short term investments | ||||
Net receivables | $21.13 | $45.41 | $83.65 | $3.34 |
Inventory | $64.22 | $39.27 | $19.51 | $20.27 |
Total current assets | $238.99 | $185.79 | $208.75 | $143.61 |
Long term investments | ||||
Property, plant & equipment | $1.33 | $1.85 | $2.37 | $2.1 |
Goodwill & intangible assets | $0.9 | $0.9 | $0.9 | $0.9 |
Total noncurrent assets | $15.36 | $9.25 | $5.97 | $6.22 |
Total investments | ||||
Total assets | $254.35 | $195.04 | $214.73 | $149.83 |
Current liabilities | ||||
Accounts payable | $1.46 | $3.36 | $2.03 | $1.28 |
Deferred revenue | $20.79 | |||
Short long term debt | ||||
Total current liabilities | $54.12 | $21.52 | $30.49 | $10.48 |
Long term debt | ||||
Total noncurrent liabilities | $3.38 | $3.36 | $9.92 | $9.55 |
Total debt | ||||
Total liabilities | $57.49 | $24.88 | $40.41 | $20.04 |
Shareholders' equity | ||||
Retained earnings | -$38.94 | -$63.8 | -$51.76 | -$95.19 |
Other shareholder equity | ||||
Total shareholder equity | $196.86 | $170.16 | $174.31 | $129.79 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $116.48 | $9.24 | $5.88 | |
Cost of revenue | $14.8 | $0.9 | $0.97 | |
Gross Profit | $101.68 | $8.34 | $4.9 | |
Operating activities | ||||
Research & development | $2.62 | $3.65 | $5.12 | |
Selling, general & administrative | $7.38 | $6 | $4.43 | |
Total operating expenses | $10 | $9.65 | $9.54 | |
Operating income | $91.68 | -$1.31 | -$4.64 | |
Income from continuing operations | ||||
EBIT | $92.87 | -$0.43 | -$3.45 | |
Income tax expense | $20.61 | -$0.03 | -$0.57 | |
Interest expense | ||||
Net income | ||||
Net income | $72.26 | -$0.39 | -$2.88 | |
Income (for common shares) | $72.26 | -$0.39 | -$2.88 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $139.92 | $110.78 | $133.67 | $124.96 |
Cost of revenue | $17.83 | $10.43 | $16.6 | $14.8 |
Gross Profit | $122.09 | $100.34 | $117.07 | $110.16 |
Operating activities | ||||
Research & development | $16.43 | $22.53 | $9.94 | $10.94 |
Selling, general & administrative | $22.04 | $35.12 | $17.32 | $14 |
Total operating expenses | $38.47 | $57.64 | $27.98 | $25.66 |
Operating income | $83.62 | $42.7 | $89.09 | $84.5 |
Income from continuing operations | ||||
EBIT | $87.78 | $44.13 | $89.31 | $76.53 |
Income tax expense | $19.71 | $10.23 | $19.86 | $17.17 |
Interest expense | $3.02 | |||
Net income | ||||
Net income | $68.07 | $33.9 | $69.45 | $56.34 |
Income (for common shares) | $68.07 | $33.9 | $69.45 | $56.34 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $72.26 | -$0.39 | -$2.88 | -$0.92 |
Operating activities | ||||
Depreciation | $0.14 | $0.14 | $0.13 | $0.13 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.46 | $0.46 | $0.72 | $0.41 |
Total cash flows from operations | $79.03 | -$5.1 | -$3.58 | $24.45 |
Investing activities | ||||
Capital expenditures | -$0.02 | |||
Investments | ||||
Total cash flows from investing | -$0.02 | |||
Financing activities | ||||
Dividends paid | -$32.14 | |||
Sale and purchase of stock | -$3.52 | -$7.56 | ||
Net borrowings | ||||
Total cash flows from financing | -$35.87 | -$7.56 | ||
Effect of exchange rate | ||||
Change in cash and equivalents | $79.03 | -$5.1 | -$39.47 | $16.89 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $68.07 | $33.9 | $69.45 | $56.34 |
Operating activities | ||||
Depreciation | $0.54 | $0.52 | $0.52 | $0.53 |
Business acquisitions & disposals | ||||
Stock-based compensation | $2.05 | $1.78 | $1.27 | $1.35 |
Total cash flows from operations | $94.8 | $41.61 | $11.49 | $71.52 |
Investing activities | ||||
Capital expenditures | -$0.02 | -$0.05 | -$0.02 | |
Investments | ||||
Total cash flows from investing | -$0.02 | -$0.05 | -$0.02 | |
Financing activities | ||||
Dividends paid | -$32.14 | -$32.94 | ||
Sale and purchase of stock | -$11.07 | -$13.01 | -$26.02 | -$28.5 |
Net borrowings | -$85.91 | |||
Total cash flows from financing | -$43.42 | -$45.96 | -$26.2 | -$114.6 |
Effect of exchange rate | ||||
Change in cash and equivalents | $51.36 | -$4.35 | -$14.75 | -$43.1 |
Market cap | $615.65M |
---|---|
Enterprise value | $465.51M |
Shares outstanding | 71.09M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 925.53% |
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 | 3.13 |
Book/Share | 2.77 |
Cash/Share | 2.11 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.29 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 4.42 |
Quick ratio | 3.23 |