(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $298.89 | $312.88 | $522.44 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $136.77 | $132.73 | $129.77 | $125.9 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $6673.67 | $6680.72 | $6713.41 | |
Total assets | $7415.43 | $7386.95 | $7410 | $7642.8 |
Current liabilities | ||||
Accounts payable | $12.98 | $15 | $16.65 | $18.95 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $46.79 | $48.42 | $49.82 | $30.63 |
Long term debt | $106.28 | $106.55 | $106.55 | $156.1 |
Total noncurrent liabilities | ||||
Total debt | $189.65 | $189.33 | $186.74 | |
Total liabilities | $6871.7 | $6868.31 | $6902.8 | $7138.98 |
Shareholders' equity | ||||
Retained earnings | $138.95 | $132.68 | $123.9 | $117.99 |
Other shareholder equity | $4.38 | -$122.69 | -$124.32 | -$122.6 |
Total shareholder equity | $518.65 | $507.2 | $503.81 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $522.44 | $112.04 | $328.91 | $104.07 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $125.9 | $126.62 | $119.8 | $111.14 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $6713.41 | $6894.37 | $6716.16 | $6131.56 |
Total assets | $7642.8 | $7432.76 | $7419.09 | $6594.58 |
Current liabilities | ||||
Accounts payable | $18.95 | |||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $30.63 | $35.89 | $40.7 | $47.2 |
Long term debt | $156.1 | $105.86 | $105.6 | $105.39 |
Total noncurrent liabilities | ||||
Total debt | $186.74 | $146.75 | $146.35 | $174.58 |
Total liabilities | $7138.98 | $6979.89 | $6860.82 | $6047.85 |
Shareholders' equity | ||||
Retained earnings | $117.99 | $87.44 | $42.02 | -$10.92 |
Other shareholder equity | -$122.6 | -$143.98 | -$7.96 | $20.13 |
Total shareholder equity | $503.81 | $452.87 | $558.22 | $546.68 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $66.58 | $61.8 | $57.49 | $66.31 |
Cost of revenue | ||||
Gross Profit | $61.8 | $57.49 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $30.9 | $30.42 | ||
Total operating expenses | $41.15 | $40.58 | ||
Operating income | $20.65 | $16.92 | ||
Income from continuing operations | ||||
EBIT | $20.65 | $16.92 | ||
Income tax expense | $3.76 | $4.83 | $3.97 | $4.27 |
Interest expense | ||||
Net income | ||||
Net income | $13.3 | $15.82 | $12.95 | $14.87 |
Income (for common shares) | $15.82 | $12.95 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $256.66 | $264.75 | $203.76 | |
Cost of revenue | ||||
Gross Profit | $264.75 | $203.76 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $127.88 | $120.84 | ||
Total operating expenses | $165.99 | $154.73 | ||
Operating income | $98.77 | $49.03 | ||
Income from continuing operations | ||||
EBIT | $98.77 | $49.03 | ||
Income tax expense | $18.15 | $24.84 | $11.76 | |
Interest expense | $14.73 | |||
Net income | ||||
Net income | $58.67 | $73.93 | $37.27 | |
Income (for common shares) | $73.93 | $37.27 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $15.82 | $12.95 | $14.87 | |
Operating activities | ||||
Depreciation | $1.9 | $1.92 | $1.91 | |
Business acquisitions & disposals | -$0.08 | -$7.71 | -$1.25 | |
Stock-based compensation | $1.1 | $0.21 | $0.61 | |
Total cash flows from operations | $25.95 | $17 | $21.61 | |
Investing activities | ||||
Capital expenditures | -$4.68 | -$3.25 | $4.54 | |
Investments | $8.51 | $21.13 | $92.99 | |
Total cash flows from investing | $26.55 | $3.49 | $10.16 | $96.28 |
Financing activities | ||||
Dividends paid | -$21.11 | -$7.04 | -$7.03 | -$7.03 |
Sale and purchase of stock | -$0.94 | |||
Net borrowings | ||||
Total cash flows from financing | -$286.63 | -$43.44 | -$236.72 | -$34.19 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$195.87 | -$13.99 | -$209.56 | $83.71 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $58.67 | $73.93 | $79.89 | $37.27 |
Operating activities | ||||
Depreciation | $7.65 | $8.16 | $12.71 | $7.27 |
Business acquisitions & disposals | -$1.15 | -$1.74 | -$2.91 | -$8.44 |
Stock-based compensation | $1.79 | $3.42 | $3.43 | $2.97 |
Total cash flows from operations | $105.11 | $114.12 | $110.49 | $76.79 |
Investing activities | ||||
Capital expenditures | -$6.43 | -$18.44 | -$22.16 | -$26 |
Investments | $184.62 | -$365.49 | -$636.28 | -$564.85 |
Total cash flows from investing | $179.66 | -$384.48 | -$662.3 | -$596.95 |
Financing activities | ||||
Dividends paid | -$28.12 | -$28.5 | -$26.96 | -$25.93 |
Sale and purchase of stock | -$2.63 | -$20.06 | -$17.43 | -$4.75 |
Net borrowings | $45 | $5 | -$22 | -$124.16 |
Total cash flows from financing | $125.62 | $53.5 | $776.65 | $521.25 |
Effect of exchange rate | ||||
Change in cash and equivalents | $410.39 | -$216.86 | $224.84 | $1.09 |
Market cap | $883.11M |
---|---|
Enterprise value | N/A |
Shares outstanding | 27.06M |
Revenue | $252.20M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $56.93M |
Revenue Q/Q | 16.61% |
Revenue Y/Y | 2.26% |
P/E ratio | 15.51 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 3.50 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $2.10 |
---|---|
ROA | 0.76% |
ROE | N/A |
Debt/Equity | 14.17 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |