(in millions $) | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 | 1 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $232.69 | $207.74 | $197.03 | |
Short term investments | $252 | $208.62 | $215.37 | |
Net receivables | $159.69 | $132.6 | $95.52 | $75.31 |
Inventory | $8.21 | $9.57 | ||
Total current assets | $674.95 | $574.33 | $547.18 | $514.07 |
Long term investments | ||||
Property, plant & equipment | $19.93 | $17.62 | $18.54 | $16.1 |
Goodwill & intangible assets | $30.05 | $30.15 | $30.25 | |
Total noncurrent assets | $51.62 | $50.08 | $51.05 | |
Total investments | $252 | $208.62 | $215.37 | |
Total assets | $726.57 | $624.41 | $598.23 | $563.65 |
Current liabilities | ||||
Accounts payable | $99.69 | $66.45 | $39.48 | $34.53 |
Deferred revenue | $253.74 | $200.43 | $181.05 | |
Short long term debt | ||||
Total current liabilities | $415.13 | $327.6 | $302.26 | $273.89 |
Long term debt | ||||
Total noncurrent liabilities | $3.38 | $3.65 | $5.03 | |
Total debt | ||||
Total liabilities | $418.51 | $331.25 | $307.29 | $278.82 |
Shareholders' equity | ||||
Retained earnings | $243.52 | $229.36 | $225.51 | $217.49 |
Other shareholder equity | -$4.08 | -$5.36 | -$3.6 | -$4.65 |
Total shareholder equity | $308.07 | $293.15 | $290.94 |
(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 | 31 Aug 2024 | 30 May 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $227.01 | $157.68 | ||
Cost of revenue | ||||
Gross Profit | $31.11 | $17.94 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $12.43 | $11.43 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $6.08 | $3.43 | ||
Interest expense | ||||
Net income | ||||
Net income | $18.2 | $7.88 | ||
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 $) | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 | 1 Dec 2023 |
---|---|---|---|---|
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 | -$44.56 | -$1.73 | -$67.61 | -$61.84 |
Financing activities | ||||
Dividends paid | -$8.07 | -$4.03 | -$14.68 | -$10.69 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$10.68 | -$5.12 | -$26.05 | -$18.06 |
Effect of exchange rate | -$0.29 | -$0.13 | -$0.12 | -$0.74 |
Change in cash and equivalents | $35.65 | $10.71 | $23.09 | $11.67 |
(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 | $1.88B |
---|---|
Enterprise value | N/A |
Shares outstanding | 13.50M |
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 | 1.63 |
Quick ratio | 1.61 |