(in millions $) | 1 May 2024 | 30 Dec 2023 | 1 Oct 2023 | 1 Jul 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $131.98 | $127.48 | $132.08 | |
Inventory | ||||
Total current assets | $287.75 | $287.6 | $287.69 | |
Long term investments | ||||
Property, plant & equipment | $91.6 | $88.25 | $91.76 | |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $3140.49 | $3895.88 | $3931.14 | |
Current liabilities | ||||
Accounts payable | $32.35 | $31.16 | $30.98 | |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $300.39 | $306.61 | $305.76 | |
Long term debt | $1042.1 | $1041.26 | $1042.97 | |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $1625.17 | $1719.9 | $1741.84 | |
Shareholders' equity | ||||
Retained earnings | -$1831.5 | -$1163.95 | -$1129.07 | |
Other shareholder equity | -$47.6 | -$48.94 | -$60.43 | |
Total shareholder equity |
(in millions $) | 28 Mar 2023 | 28 Mar 2022 | 30 Jan 2021 | 30 Jan 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.46 | $0.46 | ||
Short term investments | ||||
Net receivables | $179.43 | $155.34 | $112.66 | $118.78 |
Inventory | ||||
Total current assets | $304.35 | $356.14 | $0.76 | $0.76 |
Long term investments | ||||
Property, plant & equipment | $91.23 | $94.04 | $44.2 | $25.23 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $414.05 | $414.05 | ||
Total investments | ||||
Total assets | $4400.18 | $5405.45 | $414.81 | $414.81 |
Current liabilities | ||||
Accounts payable | $35.43 | $33.16 | $1.26 | $1.26 |
Deferred revenue | $89.69 | |||
Short long term debt | ||||
Total current liabilities | $336.16 | $440.37 | $3.43 | $3.43 |
Long term debt | $1044.68 | $865.53 | $509.39 | $886.81 |
Total noncurrent liabilities | $406.37 | $406.37 | ||
Total debt | ||||
Total liabilities | $1896.27 | $2219.67 | $409.81 | $409.81 |
Shareholders' equity | ||||
Retained earnings | -$803.68 | -$154.98 | -$71.27 | -$71.27 |
Other shareholder equity | -$68.6 | -$19.02 | $2.4 | -$0.9 |
Total shareholder equity |
(in millions $) | 1 Oct 2022 | 1 Jul 2022 | 28 Mar 2022 | 30 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $160.68 | $160.38 | ||
Cost of revenue | ||||
Gross Profit | $77.42 | $81.7 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $92.71 | $88.6 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$113.66 | -$8.47 | ||
Interest expense | -$18.05 | -$15.41 | ||
Net income | ||||
Net income | -$368.69 | -$11.36 | ||
Income (for common shares) |
(in millions $) | 28 Mar 2022 | 30 Jan 2021 | 30 Jan 2020 | 28 Mar 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $201.21 | |||
Cost of revenue | ||||
Gross Profit | $198.84 | $127.65 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $3.89 | $124.98 | ||
Operating income | -$3.89 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$7.29 | -$8.24 | ||
Interest expense | -$20.85 | |||
Net income | ||||
Net income | -$71.27 | -$30.12 | ||
Income (for common shares) |
(in millions $) | 1 Oct 2022 | 1 Jul 2022 | 28 Mar 2022 | 30 Dec 2021 |
---|---|---|---|---|
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 | -$158.72 | -$146.45 | -$808.51 | -$798.86 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $95.77 | $102.26 | $710.71 | $632.99 |
Effect of exchange rate | $1.7 | $0.89 | $13.66 | $1.66 |
Change in cash and equivalents | -$59.09 | -$18.42 | -$32.99 | -$136.03 |
(in millions $) | 28 Mar 2022 | 30 Jan 2021 | 30 Jan 2020 | 28 Mar 2019 |
---|---|---|---|---|
Net income | -$71.27 | |||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$1.23 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$808.51 | -$414 | -$235.74 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $710.71 | $415.69 | $260.67 | |
Effect of exchange rate | $13.66 | -$0.06 | -$0.11 | |
Change in cash and equivalents | -$32.99 | $0.46 | $34.7 |
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 | 105.79% |
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 |