(in millions $) | 27 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 29 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $319.5 | $293 | $307 | |
Short term investments | ||||
Net receivables | $228.1 | $206.9 | $194.5 | $180.8 |
Inventory | $402.6 | $399.9 | $388.1 | $374.5 |
Total current assets | $985.8 | $960.8 | $908.7 | $893.2 |
Long term investments | ||||
Property, plant & equipment | $489.9 | $487.9 | $492.6 | $480 |
Goodwill & intangible assets | $465.2 | $472.8 | $480.5 | |
Total noncurrent assets | $966.5 | $978.9 | $974.5 | |
Total investments | ||||
Total assets | $1947.5 | $1927.3 | $1887.6 | $1867.7 |
Current liabilities | ||||
Accounts payable | $233.2 | $229 | $215.7 | $192.9 |
Deferred revenue | ||||
Short long term debt | $35 | $35.3 | $35.7 | |
Total current liabilities | $358.8 | $351.4 | $329.4 | $310 |
Long term debt | $475.8 | $630.7 | $611.6 | $461.2 |
Total noncurrent liabilities | $664.2 | $669.1 | $660.5 | |
Total debt | $665.7 | $646.9 | $639.9 | |
Total liabilities | $1089.6 | $1015.6 | $998.5 | $1028.8 |
Shareholders' equity | ||||
Retained earnings | $354.1 | $356.4 | $337.3 | $346.7 |
Other shareholder equity | -$3.9 | -$7.4 | -$6.5 | -$4.4 |
Total shareholder equity | $852.3 | $830.9 | $838.9 |
(in millions $) | 29 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $307 | $358.8 | $466.5 | $200.3 |
Short term investments | ||||
Net receivables | $180.8 | $253.7 | $250.1 | $145.5 |
Inventory | $374.5 | $443.9 | $379.2 | $180.4 |
Total current assets | $893.2 | $1098.8 | $1137.1 | $545.1 |
Long term investments | ||||
Property, plant & equipment | $480 | $378.6 | $325.7 | $197 |
Goodwill & intangible assets | $480.5 | $436.7 | $515.7 | $331.6 |
Total noncurrent assets | $974.5 | $862.1 | $888.3 | $557.4 |
Total investments | ||||
Total assets | $1867.7 | $1960.9 | $2025.4 | $1102.5 |
Current liabilities | ||||
Accounts payable | $192.9 | $253.5 | $332.9 | $121.3 |
Deferred revenue | ||||
Short long term debt | $35.7 | $37.9 | $39.4 | $19.1 |
Total current liabilities | $310 | $389.2 | $469.1 | $201.2 |
Long term debt | $461.2 | $493 | $595.8 | $292.7 |
Total noncurrent liabilities | $660.5 | $634.7 | $663.6 | $350.1 |
Total debt | $639.9 | $611.2 | $635.2 | $311.8 |
Total liabilities | $1028.8 | $1073 | $1132.7 | $551.3 |
Shareholders' equity | ||||
Retained earnings | $346.7 | $377.8 | $337.4 | $217.9 |
Other shareholder equity | -$4.4 | -$5.4 | -$0.2 | $5.1 |
Total shareholder equity | $838.9 | $887.9 | $848.9 | $532.6 |
(in millions $) | 27 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 29 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $540.4 | $516.1 | $477.7 | $444.8 |
Cost of revenue | $427.6 | $395.1 | ||
Gross Profit | $93.4 | $88.5 | $82.6 | $71.1 |
Operating activities | ||||
Research & development | $7.1 | $7 | ||
Selling, general & administrative | $58.5 | $58.3 | ||
Total operating expenses | $68.2 | $65.6 | $65.3 | $66.5 |
Operating income | $22.9 | $17.3 | ||
Income from continuing operations | ||||
EBIT | $39.3 | $12.7 | ||
Income tax expense | $9.9 | $8.5 | $9.9 | -$6.2 |
Interest expense | -$10.9 | $11.7 | $12.2 | -$11.2 |
Net income | ||||
Net income | -$2.3 | $19.1 | -$9.4 | -$3.8 |
Income (for common shares) | $19.1 | -$9.4 |
(in millions $) | 29 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1734.5 | $2374.3 | $2101.6 | $1398.6 |
Cost of revenue | $1909.3 | $1671.6 | $1106.8 | |
Gross Profit | $277.3 | $465 | $430 | $291.8 |
Operating activities | ||||
Research & development | $28.5 | $24.5 | $14.8 | |
Selling, general & administrative | $238.7 | $219.8 | $155.6 | |
Total operating expenses | $242.1 | $267.2 | $244.3 | $170.4 |
Operating income | $197.8 | $185.7 | $121.4 | |
Income from continuing operations | ||||
EBIT | $112.2 | $171.6 | $113.8 | |
Income tax expense | $10.9 | $37.9 | $27.9 | $19.3 |
Interest expense | -$44.7 | $33.9 | $24.2 | $16.9 |
Net income | ||||
Net income | -$31.1 | $40.4 | $119.5 | $77.6 |
Income (for common shares) | $40.4 | $119.5 | $77.6 |
(in millions $) | 27 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 29 Jan 2024 |
---|---|---|---|---|
Net income | $19.1 | -$9.4 | ||
Operating activities | ||||
Depreciation | $18.8 | $19.2 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | $4.5 | $3.5 | ||
Total cash flows from operations | $23.2 | $9.8 | ||
Investing activities | ||||
Capital expenditures | -$13 | -$17.9 | ||
Investments | ||||
Total cash flows from investing | -$46.2 | -$13 | -$17.9 | -$119.7 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.9 | |||
Net borrowings | $18.4 | -$4.5 | ||
Total cash flows from financing | $8.8 | $17 | -$4.5 | -$69.9 |
Effect of exchange rate | $0.7 | -$0.7 | -$1.4 | $1.9 |
Change in cash and equivalents | $11.2 | $26.5 | -$14 | -$51.8 |
(in millions $) | 29 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $40.4 | $119.5 | $77.6 | |
Operating activities | ||||
Depreciation | $68.4 | $67.5 | $44.8 | |
Business acquisitions & disposals | $3.4 | -$353.2 | ||
Stock-based compensation | $19.1 | $15.8 | $12.7 | |
Total cash flows from operations | $47.2 | $211.6 | $97.3 | |
Investing activities | ||||
Capital expenditures | -$99.6 | -$51.6 | -$29.8 | |
Investments | ||||
Total cash flows from investing | -$119.7 | -$96.2 | -$404.8 | -$29.8 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$11.4 | $193.6 | $0.6 | |
Net borrowings | -$40.4 | $274.5 | -$28.8 | |
Total cash flows from financing | -$69.9 | -$56 | $460.8 | -$31.1 |
Effect of exchange rate | $1.9 | -$2.7 | -$1.4 | $1.4 |
Change in cash and equivalents | -$51.8 | -$107.7 | $266.2 | $37.8 |
Market cap | $1.58B |
---|---|
Enterprise value | N/A |
Shares outstanding | 45.10M |
Revenue | $1.98B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $3.60M |
Revenue Q/Q | 24.23% |
Revenue Y/Y | N/A |
P/E ratio | 438.47 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.80 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $0.08 |
---|---|
ROA | 0.19% |
ROE | N/A |
Debt/Equity | 1.23 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.75 |
Quick ratio | 1.63 |