(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $985.94 | $952.47 | $1579.63 | |
Short term investments | $1298.75 | $1479 | $1489.6 | |
Net receivables | $28.05 | $29.89 | $26.65 | |
Inventory | ||||
Total current assets | $6314.82 | $6228.48 | $6956.05 | |
Long term investments | ||||
Property, plant & equipment | $147.45 | $148.77 | $150.08 | |
Goodwill & intangible assets | $2677.98 | $2697.27 | $2717.49 | |
Total noncurrent assets | $2864 | $2893.78 | $2916.36 | |
Total investments | $1298.75 | $1479 | $1489.6 | |
Total assets | $9178.81 | $9122.26 | $9872.41 | |
Current liabilities | ||||
Accounts payable | $7.45 | $6.82 | $8.77 | |
Deferred revenue | $21.17 | $21.7 | $21.5 | |
Short long term debt | $135.02 | |||
Total current liabilities | $4063.02 | $3826.51 | $4118.19 | |
Long term debt | $976.85 | $1211.28 | $1775.93 | |
Total noncurrent liabilities | $981.59 | $1237.01 | $1802.37 | |
Total debt | $976.85 | $1211.28 | $1910.95 | |
Total liabilities | $5044.61 | $5063.52 | $5920.57 | |
Shareholders' equity | ||||
Retained earnings | -$1096.95 | -$1104.81 | -$1137.19 | |
Other shareholder equity | -$1.89 | -$1.51 | $0.24 | |
Total shareholder equity | $4134.2 | $4058.73 | $3951.84 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $985.94 | $1617.15 | $1596.54 | $509.62 |
Short term investments | $1298.75 | $1501.76 | $1364.88 | $802.41 |
Net receivables | $28.05 | $28.23 | $24.05 | $26.34 |
Inventory | ||||
Total current assets | $6314.82 | $6673.16 | $6279.39 | $3606.04 |
Long term investments | ||||
Property, plant & equipment | $147.45 | $150.55 | $133.43 | $120.83 |
Goodwill & intangible assets | $2677.98 | $2757.94 | $2795.48 | $2189.38 |
Total noncurrent assets | $2864 | $2962.85 | $2976.64 | $2363.14 |
Total investments | $1298.75 | $1501.76 | $1364.88 | $802.41 |
Total assets | $9178.81 | $9636.02 | $9256.03 | $5969.17 |
Current liabilities | ||||
Accounts payable | $7.45 | $8.52 | $9.95 | $11.9 |
Deferred revenue | $21.17 | $26.74 | $34.03 | $15.77 |
Short long term debt | $135.05 | $75.1 | ||
Total current liabilities | $4063.02 | $3753.44 | $3408.66 | $2325.66 |
Long term debt | $976.85 | $1777.26 | $1780.71 | $1076.02 |
Total noncurrent liabilities | $981.59 | $1796.61 | $1803.67 | $1113.92 |
Total debt | $976.85 | $1912.31 | $1855.81 | $1076.02 |
Total liabilities | $5044.61 | $5550.05 | $5212.33 | $3439.58 |
Shareholders' equity | ||||
Retained earnings | -$1096.95 | -$856.17 | -$544.83 | -$247.47 |
Other shareholder equity | -$1.89 | -$4.49 | -$10.22 | -$0.1 |
Total shareholder equity | $4134.2 | $4085.97 | $4043.69 | $2529.59 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $343.66 | |||
Cost of revenue | $65.2 | |||
Gross Profit | $278.46 | |||
Operating activities | ||||
Research & development | $79.61 | |||
Selling, general & administrative | $148.91 | |||
Total operating expenses | $300.69 | |||
Operating income | -$22.22 | |||
Income from continuing operations | ||||
EBIT | $7.59 | |||
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | $7.59 | |||
Income (for common shares) | $7.59 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Jan 2023 | 31 Jan 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1290.17 | $1058.47 | $238.26 | |
Cost of revenue | $234.62 | $193.98 | $61.81 | |
Gross Profit | $1055.56 | $864.49 | $176.46 | |
Operating activities | ||||
Research & development | $336.75 | $314.63 | $90.23 | |
Selling, general & administrative | $756.2 | $797.14 | $200.19 | |
Total operating expenses | $1229.72 | $1160.26 | $290.43 | |
Operating income | -$174.16 | -$295.77 | -$113.97 | |
Income from continuing operations | ||||
EBIT | -$26.32 | -$222.92 | -$139.34 | |
Income tax expense | $2.56 | $0.81 | -$40.62 | |
Interest expense | ||||
Net income | ||||
Net income | -$28.88 | -$223.72 | -$98.72 | |
Income (for common shares) | -$28.88 | -$223.72 | -$98.72 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $7.59 | $31.81 | -$40.42 | -$27.86 |
Operating activities | ||||
Depreciation | $28.05 | $28.06 | $28.01 | $27.68 |
Business acquisitions & disposals | ||||
Stock-based compensation | $58.34 | $59.39 | $65.5 | $65.15 |
Total cash flows from operations | $78.62 | $66.81 | $79.68 | $53.66 |
Investing activities | ||||
Capital expenditures | -$5.53 | -$3.85 | -$5.47 | -$6.05 |
Investments | -$36.96 | -$614.13 | -$44.71 | $307.82 |
Total cash flows from investing | -$42.99 | -$617.98 | -$50.18 | $301.77 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $1.59 | $10.12 | -$197.74 | -$1.27 |
Net borrowings | -$221.07 | -$655.68 | ||
Total cash flows from financing | -$20.2 | -$801.22 | $190.72 | -$111.91 |
Effect of exchange rate | $0.16 | -$0.39 | $0.17 | -$0.18 |
Change in cash and equivalents | $15.6 | -$1352.78 | $220.39 | $243.35 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | -$28.88 | -$223.72 | -$326.36 | -$98.72 |
Operating activities | ||||
Depreciation | $111.81 | $105.17 | $96.11 | $14.82 |
Business acquisitions & disposals | -$28.9 | -$144.35 | -$556.09 | |
Stock-based compensation | $248.38 | $313.57 | $197.16 | $68.29 |
Total cash flows from operations | $278.77 | $187.77 | -$18.09 | $4.62 |
Investing activities | ||||
Capital expenditures | -$20.89 | -$31.2 | -$15.64 | -$21.21 |
Investments | -$387.98 | $319.63 | -$967.32 | -$849.59 |
Total cash flows from investing | -$409.37 | $259.29 | -$1127.3 | -$1426.89 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$187.29 | -$55.86 | $1387.99 | $37.07 |
Net borrowings | -$876.75 | $60 | $557.58 | $1127.08 |
Total cash flows from financing | -$742.6 | $235.11 | $2878.57 | $1639.58 |
Effect of exchange rate | -$0.24 | -$0.04 | -$0.15 | |
Change in cash and equivalents | -$873.44 | $682.13 | $1733.02 | $217.32 |
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 | 1.22 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |