| (in millions $) | 1 Dec 2024 | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $232.69 | $207.74 | ||
| Short term investments | $252 | $208.62 | ||
| Net receivables | $195.21 | $159.69 | $132.6 | $95.52 |
| Inventory | $3.44 | $8.21 | $9.57 | |
| Total current assets | $717.14 | $674.95 | $574.33 | $547.18 |
| Long term investments | ||||
| Property, plant & equipment | $20.51 | $19.93 | $17.62 | $18.54 |
| Goodwill & intangible assets | $30.05 | $30.15 | ||
| Total noncurrent assets | $51.62 | $50.08 | ||
| Total investments | $252 | $208.62 | ||
| Total assets | $768.86 | $726.57 | $624.41 | $598.23 |
| Current liabilities | ||||
| Accounts payable | $87.08 | $99.69 | $66.45 | $39.48 |
| Deferred revenue | $253.74 | $200.43 | ||
| Short long term debt | ||||
| Total current liabilities | $436.16 | $415.13 | $327.6 | $302.26 |
| Long term debt | ||||
| Total noncurrent liabilities | $3.38 | $3.65 | ||
| Total debt | ||||
| Total liabilities | $440.16 | $418.51 | $331.25 | $307.29 |
| Shareholders' equity | ||||
| Retained earnings | $266.33 | $243.52 | $229.36 | $225.51 |
| Other shareholder equity | -$5.7 | -$4.08 | -$5.36 | -$3.6 |
| Total shareholder equity | $308.07 | $293.15 | ||
| (in millions $) | 31 Dec 2023 | 3 Mar 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $197.03 | $173.95 | $350.47 | $366.67 |
| Short term investments | $215.37 | $151.51 | $90.03 | $90.06 |
| Net receivables | $47.33 | $74.91 | $26.98 | $28.71 |
| Inventory | ||||
| Total current assets | $547.18 | $438.7 | $507.28 | $546.22 |
| Long term investments | ||||
| Property, plant & equipment | $18.54 | $16.45 | $14.49 | $24.12 |
| Goodwill & intangible assets | $30.25 | $30.64 | $31.36 | $32.04 |
| Total noncurrent assets | $51.05 | $50.78 | $46.3 | $56.41 |
| Total investments | $215.37 | $151.51 | $90.03 | $90.06 |
| Total assets | $598.23 | $489.49 | $553.59 | $602.63 |
| Current liabilities | ||||
| Accounts payable | $39.48 | $56.38 | $41.82 | $53.3 |
| Deferred revenue | $181.05 | $96.26 | $127.89 | $172.04 |
| Short long term debt | ||||
| Total current liabilities | $302.26 | $202.5 | $223.03 | $276.09 |
| Long term debt | ||||
| Total noncurrent liabilities | $5.03 | $6.09 | $4.96 | $4.13 |
| Total debt | ||||
| Total liabilities | $307.29 | $208.59 | $227.99 | $280.22 |
| Shareholders' equity | ||||
| Retained earnings | $225.51 | $207.83 | $188.69 | $166.11 |
| Other shareholder equity | -$3.6 | -$2.88 | -$2.45 | -$1.08 |
| Total shareholder equity | $290.94 | $280.9 | $326.39 | $320.67 |
| (in millions $) | 30 Oct 2025 | 30 Jul 2025 | 1 Dec 2024 | 31 Aug 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $257.01 | $227.01 | ||
| Cost of revenue | ||||
| Gross Profit | $44.33 | $31.11 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | $13.99 | $12.43 | ||
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $8.97 | $6.08 | ||
| Interest expense | ||||
| Net income | ||||
| Net income | $28.01 | $18.2 | ||
| Income (for common shares) | ||||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $573.33 | $455.04 | $509.37 | $392.21 |
| Cost of revenue | $492.5 | $368.68 | $409.64 | $330.14 |
| Gross Profit | $80.83 | $86.36 | $99.73 | $62.07 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $44.38 | $44.69 | $47.32 | $39.04 |
| Total operating expenses | $44.38 | $44.69 | $55.22 | $39.04 |
| Operating income | $36.46 | $41.67 | $44.51 | $23.03 |
| Income from continuing operations | ||||
| EBIT | $48.93 | $44.39 | $49.6 | $24.93 |
| Income tax expense | $16.57 | $11.3 | $11.36 | $1.07 |
| Interest expense | ||||
| Net income | ||||
| Net income | $32.36 | $33.1 | $38.24 | $23.85 |
| Income (for common shares) | $32.36 | $33.1 | $38.24 | $23.85 |
| (in millions $) | 1 Dec 2024 | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 |
|---|---|---|---|---|
| Net income | ||||
| Operating activities | ||||
| Depreciation | ||||
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | ||||
| Investing activities | ||||
| Capital expenditures | ||||
| Investments | ||||
| Total cash flows from investing | -$126.84 | -$44.56 | -$1.73 | -$67.61 |
| Financing activities | ||||
| Dividends paid | -$13.26 | -$8.07 | -$4.03 | -$14.68 |
| Sale and purchase of stock | ||||
| Net borrowings | ||||
| Total cash flows from financing | -$17.61 | -$10.68 | -$5.12 | -$26.05 |
| Effect of exchange rate | -$0.18 | -$0.29 | -$0.13 | -$0.12 |
| Change in cash and equivalents | -$21.68 | $35.65 | $10.71 | $23.09 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $32.36 | $33.1 | $38.24 | $23.85 |
| Operating activities | ||||
| Depreciation | $4.31 | $6.27 | $7.63 | $6.44 |
| Business acquisitions & disposals | -$0.6 | |||
| Stock-based compensation | $4.46 | $3.96 | $3.46 | $2.94 |
| Total cash flows from operations | $116.86 | -$30.06 | $28.41 | $174.68 |
| Investing activities | ||||
| Capital expenditures | -$7.87 | -$3.37 | -$6.44 | -$1.7 |
| Investments | -$59.74 | -$59.75 | $70 | |
| Total cash flows from investing | -$67.61 | -$63.12 | -$7.04 | $68.3 |
| Financing activities | ||||
| Dividends paid | -$14.68 | -$13.96 | -$15.66 | -$47.05 |
| Sale and purchase of stock | -$11.37 | -$68.17 | -$18.94 | $1.64 |
| Net borrowings | ||||
| Total cash flows from financing | -$26.05 | -$82.8 | -$34.61 | -$45.41 |
| Effect of exchange rate | -$0.12 | -$0.54 | -$2.97 | $1.73 |
| Change in cash and equivalents | $23.09 | -$176.53 | -$16.2 | $199.31 |
| Market cap | $3.75B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 13.57M |
| 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 | 1.06 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 1.64 |
| Quick ratio | 1.64 |