| (in millions $) | 1 May 2025 | 31 Jan 2025 | 30 Oct 2024 | 30 May 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $219.85 | |||
| Short term investments | $302.22 | |||
| Net receivables | $66.89 | $65.07 | $99.77 | |
| Inventory | ||||
| Total current assets | $571.36 | $640.34 | $674.07 | |
| Long term investments | ||||
| Property, plant & equipment | $274.25 | $278 | $279.25 | |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $305.04 | |||
| Total investments | $302.22 | |||
| Total assets | $874.16 | $945.38 | $978.17 | |
| Current liabilities | ||||
| Accounts payable | $12.61 | $13.83 | $12.89 | |
| Deferred revenue | $289.19 | |||
| Short long term debt | $21.2 | |||
| Total current liabilities | $383.03 | $393.14 | $393.51 | |
| Long term debt | $39.9 | $41.14 | $42.38 | |
| Total noncurrent liabilities | $260.32 | |||
| Total debt | $275.2 | |||
| Total liabilities | $634.89 | $653.46 | $658.27 | |
| Shareholders' equity | ||||
| Retained earnings | -$1762.51 | -$1650.22 | -$1558.31 | |
| Other shareholder equity | -$0.98 | -$0.78 | -$2.47 | |
| Total shareholder equity | $291.92 | |||
| (in millions $) | 31 Jan 2025 | 31 Jan 2024 | 3 Mar 2023 | 31 Dec 2021 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $236.66 | $526.56 | $240.4 | |
| Short term investments | $282.8 | $2.74 | $71.63 | |
| Net receivables | $88.33 | $82.36 | $59.09 | |
| Inventory | ||||
| Total current assets | $659.72 | $660.39 | $411.39 | |
| Long term investments | $2.76 | |||
| Property, plant & equipment | $278.27 | $271.17 | $273.71 | |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $302.24 | $294.57 | $295.64 | |
| Total investments | $282.8 | $2.74 | $74.39 | |
| Total assets | $961.96 | $954.96 | $707.03 | |
| Current liabilities | ||||
| Accounts payable | $6.91 | $7.55 | $11.56 | |
| Deferred revenue | $271.22 | $233.6 | $170.14 | |
| Short long term debt | $19.18 | $14.83 | $12.57 | |
| Total current liabilities | $367.21 | $332.32 | $255.19 | |
| Long term debt | $258.7 | $46.7 | $243.03 | |
| Total noncurrent liabilities | $268.35 | $266.07 | $248.01 | |
| Total debt | $277.88 | $271.54 | $255.61 | |
| Total liabilities | $635.56 | $598.39 | $503.19 | |
| Shareholders' equity | ||||
| Retained earnings | -$1494.59 | -$1237.56 | -$829.79 | |
| Other shareholder equity | -$0.24 | -$0.87 | -$0.63 | |
| Total shareholder equity | $326.4 | $356.57 | $203.84 | |
| (in millions $) | 30 Oct 2025 | 30 Jul 2025 | 1 May 2025 | 31 Jan 2025 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | ||||
| Cost of revenue | ||||
| Gross Profit | ||||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | ||||
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | ||||
| Interest expense | ||||
| Net income | ||||
| Net income | ||||
| Income (for common shares) | ||||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 3 Mar 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $652.5 | $547.21 | $227 | |
| Cost of revenue | $64.52 | $56.56 | $28.74 | |
| Gross Profit | $587.98 | $490.65 | $198.26 | |
| Operating activities | ||||
| Research & development | $324.69 | $297.21 | $121.14 | |
| Selling, general & administrative | $533.29 | $601.27 | $252.69 | |
| Total operating expenses | $857.98 | $898.48 | $373.83 | |
| Operating income | -$270 | -$407.83 | -$175.57 | |
| Income from continuing operations | ||||
| EBIT | -$249.37 | -$400.89 | -$174 | |
| Income tax expense | $3.71 | $4.88 | $1.53 | |
| Interest expense | $3.95 | $2 | $36.18 | |
| Net income | ||||
| Net income | -$257.03 | -$407.77 | -$211.71 | |
| Income (for common shares) | -$257.03 | -$407.77 | -$211.71 | |
| (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 | $20.21 | -$21.3 | -$21.36 | -$289.13 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | ||||
| Net borrowings | ||||
| Total cash flows from financing | -$58.2 | -$9.28 | $9.95 | $16.78 |
| Effect of exchange rate | -$0.66 | -$0.18 | -$1.3 | $0.39 |
| Change in cash and equivalents | -$39.58 | -$16.81 | -$14.61 | -$289.9 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | -$257.03 | -$407.77 | -$288.34 | -$211.71 |
| Operating activities | ||||
| Depreciation | $32.43 | $28.26 | $25.05 | $19.88 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | $202.42 | $188.96 | $104.53 | $34.23 |
| Total cash flows from operations | -$17.93 | -$160.06 | -$83.78 | -$92.87 |
| Investing activities | ||||
| Capital expenditures | -$13.16 | -$7.16 | -$42.72 | -$58.29 |
| Investments | -$275.97 | $71.65 | $70.28 | -$100.64 |
| Total cash flows from investing | -$289.13 | $64.49 | $27.56 | -$158.94 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | $19.91 | $370.17 | $29.88 | $20.47 |
| Net borrowings | -$3.13 | $11.22 | $7.33 | $180.91 |
| Total cash flows from financing | $16.78 | $381.39 | $37.21 | $201 |
| Effect of exchange rate | $0.39 | $0.34 | -$0.46 | $0 |
| Change in cash and equivalents | -$289.9 | $286.16 | -$19.48 | -$50.8 |
| Market cap | N/A |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | N/A |
| 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 | N/A |
| Quick ratio | N/A |