(in millions $) | 1 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $109.09 | $37.03 | $39.79 | |
Short term investments | $9.88 | $71.47 | $74.1 | |
Net receivables | $15.04 | $10.14 | $13.11 | $10.35 |
Inventory | ||||
Total current assets | $39.34 | $135.62 | $127.96 | $129.69 |
Long term investments | $9.02 | |||
Property, plant & equipment | $1.84 | $1.83 | $1.91 | $1.6 |
Goodwill & intangible assets | $51.92 | $52.24 | $52.23 | |
Total noncurrent assets | $57.08 | $66.02 | $56.09 | |
Total investments | $9.88 | $80.5 | $74.1 | |
Total assets | $196.64 | $192.69 | $193.97 | $185.78 |
Current liabilities | ||||
Accounts payable | $0.6 | $4.47 | $5.47 | $2.61 |
Deferred revenue | $1.44 | $2.46 | $2.66 | |
Short long term debt | $0.41 | $0.42 | $0.42 | |
Total current liabilities | $12.07 | $11.32 | $14.53 | $8.59 |
Long term debt | $0.51 | $0.61 | $0.67 | |
Total noncurrent liabilities | $0.51 | $2.41 | $4.85 | |
Total debt | $0.92 | $1.03 | $1.09 | |
Total liabilities | $14.21 | $11.83 | $16.93 | $13.44 |
Shareholders' equity | ||||
Retained earnings | $30.35 | $30.71 | $28.78 | $25.95 |
Other shareholder equity | -$0.25 | -$0.3 | -$0.21 | -$0.2 |
Total shareholder equity | $180.86 | $177.04 | $172.34 |
(in millions $) | 1 Oct 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $57.52 | $51.57 | $36.98 | |
Short term investments | $57.94 | $76.67 | $86.62 | |
Net receivables | $15.04 | $10.2 | $13.79 | $13 |
Inventory | ||||
Total current assets | $39.34 | $130.37 | $146.79 | $139.31 |
Long term investments | ||||
Property, plant & equipment | $1.84 | $1.92 | $2.05 | $3.11 |
Goodwill & intangible assets | $51.95 | $39.1 | $37.5 | |
Total noncurrent assets | $55.73 | $41.59 | $40.66 | |
Total investments | $57.94 | $76.67 | $86.62 | |
Total assets | $196.64 | $186.1 | $188.38 | $179.98 |
Current liabilities | ||||
Accounts payable | $0.6 | $3.39 | $0.23 | $0.39 |
Deferred revenue | $3.1 | $2.86 | $0.65 | |
Short long term debt | $0.44 | $0.46 | $0.38 | |
Total current liabilities | $12.07 | $11.99 | $7.74 | $11.57 |
Long term debt | $0.76 | $0.94 | $0.9 | |
Total noncurrent liabilities | $4.08 | $2.4 | $2.62 | |
Total debt | $1.2 | $1.4 | $1.28 | |
Total liabilities | $14.21 | $16.07 | $10.13 | $14.2 |
Shareholders' equity | ||||
Retained earnings | $30.35 | $25.2 | $40.04 | $32.41 |
Other shareholder equity | -$0.25 | -$0.14 | -$0.31 | -$0.04 |
Total shareholder equity | $170.03 | $178.25 | $165.78 |
(in millions $) | 31 Jan 2025 | 1 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $18.66 | $18.3 | ||
Cost of revenue | $5.08 | |||
Gross Profit | $6.83 | $13.22 | ||
Operating activities | ||||
Research & development | $1.31 | |||
Selling, general & administrative | $7.47 | |||
Total operating expenses | $7.98 | $8.78 | ||
Operating income | $4.44 | |||
Income from continuing operations | ||||
EBIT | $5.25 | |||
Income tax expense | $0.02 | $1.22 | ||
Interest expense | $0.64 | |||
Net income | ||||
Net income | $0.84 | $4.03 | ||
Income (for common shares) | $4.03 |
(in millions $) | 1 Oct 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $70.01 | $59.58 | $53.91 | $46.47 |
Cost of revenue | $11.63 | $10.82 | $10.6 | |
Gross Profit | $43.15 | $47.95 | $43.08 | $35.87 |
Operating activities | ||||
Research & development | $4.5 | $3.21 | $4.05 | |
Selling, general & administrative | $34.72 | $24.96 | $20.57 | |
Total operating expenses | $37.02 | $39.22 | $28.17 | $24.61 |
Operating income | $8.72 | $14.91 | $11.25 | |
Income from continuing operations | ||||
EBIT | $11.7 | $15.12 | $11.11 | |
Income tax expense | $2.46 | $1.73 | $2.63 | $1.3 |
Interest expense | $4.64 | $0.02 | ||
Net income | ||||
Net income | $9.95 | $9.96 | $12.48 | $9.78 |
Income (for common shares) | $9.96 | $12.48 | $9.78 |
(in millions $) | 1 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $3.14 | $4.03 | $1.95 | |
Operating activities | ||||
Depreciation | $1.26 | $1.1 | $1.09 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $1.79 | $1.78 | $1.36 | |
Total cash flows from operations | $5.68 | $5.81 | $0.16 | |
Investing activities | ||||
Capital expenditures | -$0.92 | -$1.3 | -$0.85 | |
Investments | $70.87 | -$6 | -$15.77 | |
Total cash flows from investing | -$53.97 | $69.91 | -$7.52 | -$16.86 |
Financing activities | ||||
Dividends paid | -$4.8 | -$1.2 | -$1.2 | -$1.2 |
Sale and purchase of stock | $0.16 | $0.15 | $0.16 | |
Net borrowings | -$2.5 | |||
Total cash flows from financing | -$6.57 | -$3.54 | -$1.05 | -$1.03 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$47.21 | $72.06 | -$2.76 | -$17.73 |
(in millions $) | 1 Oct 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $9.96 | $12.48 | $9.78 | |
Operating activities | ||||
Depreciation | $3.84 | $3.57 | $3.59 | |
Business acquisitions & disposals | -$8.22 | |||
Stock-based compensation | $4.83 | $3.04 | $2.75 | |
Total cash flows from operations | $21.86 | $17.9 | $19.2 | |
Investing activities | ||||
Capital expenditures | -$3.67 | -$3.97 | -$4.58 | |
Investments | $19.86 | $8.28 | -$22.17 | |
Total cash flows from investing | -$53.97 | $7.37 | $4.3 | -$26.74 |
Financing activities | ||||
Dividends paid | -$4.8 | -$4.81 | -$4.85 | -$4.81 |
Sale and purchase of stock | -$18.46 | $0.89 | $1.46 | |
Net borrowings | -$3.67 | -$1.33 | ||
Total cash flows from financing | -$6.57 | -$23.27 | -$7.62 | -$4.68 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$47.21 | $5.96 | $14.58 | -$12.22 |
Market cap | $573.06M |
---|---|
Enterprise value | N/A |
Shares outstanding | 20.05M |
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 | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 3.26 |
Quick ratio | N/A |