(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $25.7 | $91.5 | $85.75 | |
Short term investments | ||||
Net receivables | $4.36 | $4.18 | $3.75 | $4.38 |
Inventory | ||||
Total current assets | $29.94 | $22.97 | $85.7 | $76.29 |
Long term investments | ||||
Property, plant & equipment | $1251.06 | $1259.78 | $1223.27 | $1245.77 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $1294.98 | $1302.48 | $1332.97 | $1343.93 |
Current liabilities | ||||
Accounts payable | $34.59 | $33.94 | $34.72 | $34.67 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $60.87 | $54.8 | $55.41 | $55.48 |
Long term debt | $435.99 | $449.79 | $482.58 | $484.08 |
Total noncurrent liabilities | ||||
Total debt | $470.65 | $503.28 | $504.88 | |
Total liabilities | $529.66 | $504.58 | $538 | $539.55 |
Shareholders' equity | ||||
Retained earnings | -$282.01 | -$280.85 | -$282.29 | -$271.65 |
Other shareholder equity | ||||
Total shareholder equity | $766.47 | $765.03 | $776.06 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $85.75 | $45.15 | $29.87 | $31.45 |
Short term investments | ||||
Net receivables | $4.38 | $5.18 | $3 | $1.69 |
Inventory | ||||
Total current assets | $76.29 | $34.88 | $24.98 | $25.1 |
Long term investments | ||||
Property, plant & equipment | $1245.77 | $1283.55 | $1302.86 | $1285.82 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $67.55 | $43.65 | ||
Total assets | $1343.93 | $1343.74 | $1410.7 | $1370.26 |
Current liabilities | ||||
Accounts payable | $34.67 | $28.53 | $29.52 | $25.84 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $55.48 | $55.86 | $52.22 | $49.1 |
Long term debt | $484.08 | $469.88 | $544.29 | $595.45 |
Total noncurrent liabilities | ||||
Total debt | $504.88 | $491.99 | $566.99 | $632 |
Total liabilities | $539.55 | $548.84 | $596.51 | $677.8 |
Shareholders' equity | ||||
Retained earnings | -$271.65 | -$252.66 | -$251.1 | -$228.72 |
Other shareholder equity | $14.71 | |||
Total shareholder equity | $776.06 | $794.89 | $797.5 | $677.75 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $86.48 | $68.44 | $72.28 | |
Cost of revenue | $26.11 | $23.9 | $25.21 | |
Gross Profit | $60.37 | $44.55 | $47.06 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $11.86 | $11.76 | $11.61 | |
Total operating expenses | $36.46 | $35.64 | $41.33 | |
Operating income | $23.91 | $8.91 | $5.74 | |
Income from continuing operations | ||||
EBIT | $14.57 | $2.08 | -$1.58 | |
Income tax expense | ||||
Interest expense | $7.72 | $7.31 | $7.4 | |
Net income | ||||
Net income | $6.85 | -$5.22 | -$8.98 | |
Income (for common shares) | $4.86 | -$7.21 | -$10.97 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $311.11 | $294.85 | $203.97 | $144.92 |
Cost of revenue | $98.43 | $89.23 | $66.34 | $54.82 |
Gross Profit | $212.68 | $205.62 | $137.63 | $90.1 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $46.4 | $43.42 | $36.18 | $28.3 |
Total operating expenses | $148.09 | $135.28 | $130.54 | $114.53 |
Operating income | $64.59 | $70.34 | $7.1 | -$24.43 |
Income from continuing operations | ||||
EBIT | $29.77 | $36.26 | $6.05 | -$47.9 |
Income tax expense | ||||
Interest expense | $27.13 | $26.45 | $24.46 | $28.12 |
Net income | ||||
Net income | $2.64 | $9.8 | -$18.41 | -$76.02 |
Income (for common shares) | -$5.31 | $1.85 | -$22.39 | -$76.02 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $6.85 | -$5.22 | -$8.98 | |
Operating activities | ||||
Depreciation | $14.86 | $15.2 | $14.59 | |
Business acquisitions & disposals | -$0.2 | -$0.5 | ||
Stock-based compensation | $1.66 | $1.6 | $1.55 | |
Total cash flows from operations | $25.18 | $6.89 | $10.12 | |
Investing activities | ||||
Capital expenditures | -$52.13 | $6.83 | -$6.68 | |
Investments | ||||
Total cash flows from investing | -$52.12 | -$52.33 | $6.33 | -$6.68 |
Financing activities | ||||
Dividends paid | -$16.75 | -$3.59 | -$3.61 | -$3.56 |
Sale and purchase of stock | -$0.01 | -$0.23 | $0.01 | |
Net borrowings | -$33.06 | -$1.64 | -$2.14 | |
Total cash flows from financing | -$65.67 | -$38.65 | -$7.47 | -$7.67 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$56.9 | -$65.8 | $5.75 | -$4.23 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $2.64 | $9.8 | -$18.41 | -$76.02 |
Operating activities | ||||
Depreciation | $58.04 | $59.12 | $53.97 | $53.63 |
Business acquisitions & disposals | $0.4 | $2.8 | ||
Stock-based compensation | $6.12 | $5.55 | $4.82 | $4.88 |
Total cash flows from operations | $76.44 | $71.53 | $28.78 | -$19.96 |
Investing activities | ||||
Capital expenditures | -$28.11 | $29.56 | -$104.74 | $26.81 |
Investments | ||||
Total cash flows from investing | -$28.11 | $29.96 | -$101.94 | $26.81 |
Financing activities | ||||
Dividends paid | -$14.21 | -$0.15 | -$0.28 | -$16.24 |
Sale and purchase of stock | $0.06 | -$0.05 | $23.79 | $0.18 |
Net borrowings | $14.37 | -$78.06 | -$65.54 | $20.53 |
Total cash flows from financing | -$7.73 | -$86.21 | $71.58 | $4.43 |
Effect of exchange rate | ||||
Change in cash and equivalents | $40.6 | $15.28 | -$1.58 | $11.27 |
Market cap | $426.99M |
---|---|
Enterprise value | N/A |
Shares outstanding | 48.91M |
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 | 0.70 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.49 |
Quick ratio | N/A |