| (in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 30 Dec 2021 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $42.43 | $102.91 | $96.98 | $128.82 |
| Short term investments | ||||
| Net receivables | $367.01 | $341.24 | $419.38 | $368.83 |
| Inventory | ||||
| Total current assets | $458.61 | $453.83 | $517.38 | $498.4 |
| Long term investments | ||||
| Property, plant & equipment | $187.17 | $204.74 | $232.03 | $224.1 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | ||||
| Total assets | $992.46 | $1030.97 | $1157.59 | $1102.79 |
| Current liabilities | ||||
| Accounts payable | $83.81 | $73.69 | $57.44 | $267.36 |
| Deferred revenue | ||||
| Short long term debt | $64.08 | $54.17 | $119.02 | |
| Total current liabilities | $485.24 | $445.44 | $489.01 | $403.39 |
| Long term debt | $577.53 | $488.91 | $488.74 | $443.46 |
| Total noncurrent liabilities | ||||
| Total debt | ||||
| Total liabilities | $1156.54 | $1161.9 | $1236.42 | $1112.98 |
| Shareholders' equity | ||||
| Retained earnings | -$354.97 | -$356.47 | -$343.19 | -$273.25 |
| Other shareholder equity | -$433.63 | -$380.32 | -$341.5 | -$362.54 |
| Total shareholder equity | -$130.93 | -$78.83 | -$10.19 | |
| (in millions $) | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $128.82 | $208.99 | $124.71 | $133.53 |
| Short term investments | $1.09 | $0.89 | ||
| Net receivables | $368.83 | $346.96 | $400.37 | $343.99 |
| Inventory | ||||
| Total current assets | $498.4 | $571.8 | $538.77 | $496.47 |
| Long term investments | $54.65 | $65.07 | ||
| Property, plant & equipment | $224.1 | $228.73 | $298.46 | $123.94 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $604.33 | $765.84 | $716.89 | |
| Total investments | ||||
| Total assets | $1102.79 | $1176.12 | $1304.61 | $1213.35 |
| Current liabilities | ||||
| Accounts payable | $267.36 | $59.34 | $71.31 | $74.62 |
| Deferred revenue | ||||
| Short long term debt | $119.02 | $49.97 | $35.09 | $48.18 |
| Total current liabilities | $403.39 | $404.79 | $378.6 | $344.39 |
| Long term debt | $443.46 | $495.12 | $490.76 | $406.06 |
| Total noncurrent liabilities | $651.66 | $718.99 | $528.87 | |
| Total debt | ||||
| Total liabilities | $1112.98 | $1056.45 | $1097.59 | $873.26 |
| Shareholders' equity | ||||
| Retained earnings | -$273.25 | -$178.99 | -$127.07 | -$16.32 |
| Other shareholder equity | -$362.54 | -$302.69 | -$266.1 | -$259.28 |
| Total shareholder equity | -$10.19 | $119.68 | $207.02 | $331.55 |
| (in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 |
|---|---|---|---|---|
| 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 Jan 2022 | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $1412.36 | $1717.76 | $1818.36 | |
| Cost of revenue | $1118.01 | $1352.36 | $1422.14 | |
| Gross Profit | $294.36 | $365.4 | $396.22 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $31.44 | $39.8 | $87.09 | |
| Total operating expenses | $1371.93 | $1674.62 | $1739.43 | |
| Operating income | $40.43 | $43.14 | $78.93 | |
| Income from continuing operations | ||||
| EBIT | $40.43 | $43.14 | $78.93 | |
| Income tax expense | $4.78 | $36.22 | $13.41 | |
| Interest expense | -$66.72 | -$65.68 | -$43.35 | |
| Net income | ||||
| Net income | -$46.88 | -$81.31 | $18.54 | |
| Income (for common shares) | -$46.88 | -$81.31 | $18.54 | |
| (in millions $) | 30 Oct 2022 | 29 Jun 2022 | 30 Mar 2022 | 30 Dec 2021 |
|---|---|---|---|---|
| Net income | -$12.09 | -$70.57 | -$43.7 | |
| Operating activities | ||||
| Depreciation | $31.43 | $30.22 | $43.5 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $15.41 | -$30.98 | $1.2 | |
| Investing activities | ||||
| Capital expenditures | -$4.32 | -$11.68 | -$12.7 | |
| Investments | ||||
| Total cash flows from investing | -$29.46 | -$4.65 | -$13.79 | -$14.7 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | ||||
| Net borrowings | -$2.54 | $4.59 | -$0.1 | |
| Total cash flows from financing | -$16.52 | -$2.51 | $4.55 | -$0.2 |
| Effect of exchange rate | $0.42 | -$2.33 | $8.37 | -$3.2 |
| Change in cash and equivalents | -$62.52 | $5.93 | -$31.85 | -$16.9 |
| (in millions $) | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 |
|---|---|---|---|---|
| Net income | -$90.3 | -$46.88 | -$81.31 | $18.54 |
| Operating activities | ||||
| Depreciation | $133.2 | $97.35 | $115.6 | $95.25 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $42.3 | $126.99 | $46.52 | $81.19 |
| Investing activities | ||||
| Capital expenditures | -$45.7 | -$31.27 | -$21.36 | -$16.36 |
| Investments | ||||
| Total cash flows from investing | -$50.5 | -$38.18 | -$55.9 | -$41.17 |
| Financing activities | ||||
| Dividends paid | -$2.32 | |||
| Sale and purchase of stock | ||||
| Net borrowings | -$57.3 | $2.28 | $16.15 | -$23.21 |
| Total cash flows from financing | -$58.2 | $0.95 | $5.01 | -$33.71 |
| Effect of exchange rate | -$13.8 | -$5.47 | -$4.46 | -$14.55 |
| Change in cash and equivalents | -$80.2 | $84.29 | -$8.82 | -$8.24 |
| Market cap | N/A |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 15.00M |
| 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 | 2.83 |
| EPS | N/A |
|---|---|
| ROA | N/A |
| ROE | N/A |
| Debt/Equity | -109.20 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 0.95 |
| Quick ratio | N/A |