| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $63.85 | $188.91 | $259.52 | $221.9 |
| Short term investments | ||||
| Net receivables | $49 | $37.02 | $35.95 | $47.1 |
| Inventory | ||||
| Total current assets | $115.7 | $166.95 | $304.47 | $270.2 |
| Long term investments | ||||
| Property, plant & equipment | ||||
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | $8857.88 | $10905.88 | $11159.75 | |
| Total assets | $13404.49 | $10052.38 | $12208.3 | $12344.4 |
| Current liabilities | ||||
| Accounts payable | $531.13 | $352.15 | $213.06 | $357.1 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $11442.48 | $8540.1 | $10758.17 | $10896.7 |
| Long term debt | ||||
| Total noncurrent liabilities | ||||
| Total debt | $7071.77 | $8654.06 | $9647.98 | |
| Total liabilities | $12087.63 | $8891.09 | $10961.18 | $11073.2 |
| Shareholders' equity | ||||
| Retained earnings | -$794.41 | -$3157.43 | -$3070.82 | -$826.5 |
| Other shareholder equity | -$2337.61 | -$2297.14 | -$2258.87 | -$2220.6 |
| Total shareholder equity | $1161.29 | $1247.11 | $1271.18 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $221.9 | $87.28 | $356.22 | $171.67 |
| Short term investments | ||||
| Net receivables | $47.1 | $28.81 | $10.57 | $12.83 |
| Inventory | ||||
| Total current assets | $270.2 | $118.19 | $349.33 | $345.53 |
| Long term investments | $452.37 | |||
| Property, plant & equipment | ||||
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | $11159.75 | $8303.59 | $4710.35 | $5283.32 |
| Total assets | $12344.4 | $9437.05 | $5277.31 | $5524.49 |
| Current liabilities | ||||
| Accounts payable | $357.1 | $509.06 | $2.73 | $2.57 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $10896.7 | $7958.22 | $4122.77 | $4586.18 |
| Long term debt | ||||
| Total noncurrent liabilities | ||||
| Total debt | $9647.98 | $6463.06 | $3948.98 | $4537.69 |
| Total liabilities | $11073.2 | $8324.67 | $4133.67 | $4586.18 |
| Shareholders' equity | ||||
| Retained earnings | -$826.5 | -$758.54 | -$2366.56 | -$2273.82 |
| Other shareholder equity | -$2220.6 | -$2003.89 | $106.97 | $179.03 |
| Total shareholder equity | $1271.18 | $1112.37 | $1143.64 | $938.3 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | -$37.07 | $34.95 | $251.3 | |
| Cost of revenue | $8.16 | $8.15 | ||
| Gross Profit | -$45.23 | $26.8 | $102.8 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $1.14 | $1.44 | ||
| Total operating expenses | $3.12 | $12.28 | $3.2 | |
| Operating income | -$48.35 | $14.52 | ||
| Income from continuing operations | ||||
| EBIT | -$45.35 | $17.51 | ||
| Income tax expense | ||||
| Interest expense | ||||
| Net income | ||||
| Net income | -$45.35 | $17.51 | $96.6 | |
| Income (for common shares) | -$51.35 | $11.52 | ||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $501.41 | -$192.1 | $50.28 | -$183.15 |
| Cost of revenue | $25.97 | $22.51 | $20.77 | |
| Gross Profit | -$55.85 | -$218.07 | $27.77 | -$203.92 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $5.49 | $6.61 | $5.6 | |
| Total operating expenses | $12.11 | $11.86 | $12.41 | $11.19 |
| Operating income | -$229.93 | $15.36 | -$215.11 | |
| Income from continuing operations | ||||
| EBIT | -$217.95 | $15.36 | -$215.11 | |
| Income tax expense | ||||
| Interest expense | $62.97 | |||
| Net income | ||||
| Net income | -$79.95 | -$217.95 | $15.36 | -$215.11 |
| Income (for common shares) | -$241.91 | $3.89 | -$224.9 | |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | -$45.35 | $17.51 | $102.64 | |
| Operating activities | ||||
| Depreciation | ||||
| Business acquisitions & disposals | -$809.28 | |||
| Stock-based compensation | $0.77 | $1.05 | $0.86 | |
| Total cash flows from operations | $27.08 | $96.81 | $60.34 | |
| Investing activities | ||||
| Capital expenditures | ||||
| Investments | $2143.76 | $111.55 | $2596.77 | |
| Total cash flows from investing | -$948.37 | $2136.59 | $178.78 | $1619.29 |
| Financing activities | ||||
| Dividends paid | -$117.01 | -$35.26 | -$35.3 | -$59.01 |
| Sale and purchase of stock | $0.01 | -$1.34 | -$3.59 | |
| Net borrowings | -$2196.05 | -$235.29 | -$1397.27 | |
| Total cash flows from financing | $716.59 | -$2234.28 | -$274.93 | -$1567.87 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$60.76 | -$70.61 | $0.66 | $111.76 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | -$55.94 | -$217.95 | $15.36 | -$215.11 |
| Operating activities | ||||
| Depreciation | ||||
| Business acquisitions & disposals | ||||
| Stock-based compensation | $3.2 | $3.7 | $4.77 | $4.07 |
| Total cash flows from operations | $132.82 | $124.08 | $11.74 | -$257.82 |
| Investing activities | ||||
| Capital expenditures | ||||
| Investments | -$3040.18 | -$9354.79 | $377.22 | $7055.98 |
| Total cash flows from investing | -$3038.64 | -$3894.97 | $503.58 | $7085.73 |
| Financing activities | ||||
| Dividends paid | -$216.19 | -$142.42 | -$96.63 | -$75.49 |
| Sale and purchase of stock | $440.18 | $467.87 | $328.78 | $53.8 |
| Net borrowings | $2939.59 | $3219.3 | -$588.03 | -$6818.48 |
| Total cash flows from financing | $3046.59 | $3532.76 | -$330.77 | -$6929.4 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $140.77 | -$238.13 | $184.55 | -$101.5 |
| Market cap | $879.76M |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 55.19M |
| 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 | 1.16 |
| EPS | N/A |
|---|---|
| ROA | N/A |
| ROE | N/A |
| Debt/Equity | 8.71 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 0.01 |
| Quick ratio | N/A |