(in millions $) | 30 Jul 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $85.92 | $129.18 | $106.51 | $111.39 |
Short term investments | $3.16 | $4.33 | $13.17 | $18.06 |
Net receivables | $68.85 | $206.06 | $235.84 | $211.18 |
Inventory | ||||
Total current assets | $204.6 | $379.98 | $385.86 | $385.25 |
Long term investments | ||||
Property, plant & equipment | $106.22 | $112.84 | $115.42 | $112.91 |
Goodwill & intangible assets | $251.22 | $285.11 | $337.63 | $353.83 |
Total noncurrent assets | $365 | $425.01 | $480.09 | $490.88 |
Total investments | $3.16 | $4.33 | $13.17 | $18.06 |
Total assets | $569.61 | $804.99 | $865.95 | $876.13 |
Current liabilities | ||||
Accounts payable | $59.55 | $263.48 | $254.8 | $240.42 |
Deferred revenue | ||||
Short long term debt | $7.74 | $10.88 | $17.25 | $15.79 |
Total current liabilities | $67.28 | $274.36 | $272.05 | $256.21 |
Long term debt | $230.97 | $240.66 | $245.22 | $248.15 |
Total noncurrent liabilities | $281.92 | $317.25 | $327.61 | $333.91 |
Total debt | $238.71 | $251.54 | $262.47 | $263.94 |
Total liabilities | $349.2 | $591.62 | $599.66 | $590.12 |
Shareholders' equity | ||||
Retained earnings | -$600.38 | -$568.7 | -$519.81 | -$501.6 |
Other shareholder equity | -$0.81 | -$1.11 | -$0.92 | -$1.73 |
Total shareholder equity | $220.41 | $173.53 | $222.53 | $238.72 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $106.51 | $111.44 | $185.84 | $119.91 |
Short term investments | $13.17 | $44.53 | $27.99 | |
Net receivables | $235.84 | $224.71 | $201.75 | $142 |
Inventory | ||||
Total current assets | $385.86 | $407.92 | $408.48 | $310.06 |
Long term investments | ||||
Property, plant & equipment | $115.42 | $105.78 | $88.08 | $105.53 |
Goodwill & intangible assets | $337.63 | $356.25 | $344.8 | $324.11 |
Total noncurrent assets | $480.09 | $472.92 | $442.86 | $437.28 |
Total investments | $13.17 | $44.53 | $27.99 | |
Total assets | $865.95 | $880.84 | $851.34 | $747.35 |
Current liabilities | ||||
Accounts payable | $254.8 | $139.12 | $212.66 | $126.85 |
Deferred revenue | ||||
Short long term debt | $17.25 | $10.83 | $12.21 | $10.29 |
Total current liabilities | $272.05 | $248.24 | $224.86 | $137.14 |
Long term debt | $245.22 | $207.29 | $228.4 | $242.23 |
Total noncurrent liabilities | $327.61 | $347.23 | $369.55 | $300.94 |
Total debt | $262.47 | $260.27 | $240.61 | $252.52 |
Total liabilities | $599.66 | $610.42 | $594.42 | $438.08 |
Shareholders' equity | ||||
Retained earnings | -$519.81 | -$504.38 | -$522.49 | -$551.79 |
Other shareholder equity | -$0.92 | -$1.34 | -$0.98 | -$1.06 |
Total shareholder equity | $222.53 | $270.42 | $256.93 | $275.98 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $277.44 | $320.06 | ||
Cost of revenue | $238.8 | $271.21 | ||
Gross Profit | $38.64 | $48.85 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $38.94 | $38.15 | ||
Total operating expenses | $95.51 | $58.71 | ||
Operating income | -$56.87 | -$9.85 | ||
Income from continuing operations | ||||
EBIT | -$52.13 | -$15.42 | ||
Income tax expense | -$7.8 | -$1.71 | ||
Interest expense | $4.56 | $4.5 | ||
Net income | ||||
Net income | -$48.89 | -$18.21 | ||
Income (for common shares) | -$48.89 | -$18.21 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1106.87 | $956.21 | $344.03 | |
Cost of revenue | $928.87 | $746.53 | $211.84 | |
Gross Profit | $178 | $209.68 | $132.19 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $142.27 | $124.57 | $76.21 | |
Total operating expenses | $184.16 | $152.25 | $126.63 | |
Operating income | -$6.16 | $57.43 | $5.56 | |
Income from continuing operations | ||||
EBIT | -$0.9 | $40.55 | $5.86 | |
Income tax expense | -$2.75 | $11.56 | $1.51 | |
Interest expense | $17.29 | $10.88 | $8.27 | |
Net income | ||||
Net income | -$15.44 | $18.12 | -$3.91 | |
Income (for common shares) | -$15.44 | $18.12 | -$3.91 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | -$31.68 | -$48.89 | -$18.21 | $2.72 |
Operating activities | ||||
Depreciation | $5.99 | $7.13 | $7.67 | $7.36 |
Business acquisitions & disposals | -$42.97 | $0.26 | ||
Stock-based compensation | $3.29 | $5.45 | $6.64 | $7.03 |
Total cash flows from operations | $17.7 | $33.38 | $6.08 | $22.03 |
Investing activities | ||||
Capital expenditures | -$1.99 | -$2.74 | -$7.53 | -$4.99 |
Investments | $11.93 | $8.84 | $5.24 | $3.17 |
Total cash flows from investing | -$33.04 | $6.1 | -$2.03 | -$1.82 |
Financing activities | ||||
Dividends paid | -$4.5 | -$4.48 | -$4.41 | -$4.4 |
Sale and purchase of stock | ||||
Net borrowings | -$10.03 | -$10.32 | -$0.62 | -$1.29 |
Total cash flows from financing | -$27.93 | -$16.8 | -$8.93 | -$9.15 |
Effect of exchange rate | -$0 | -$0 | -$0 | |
Change in cash and equivalents | -$43.27 | $22.68 | -$4.88 | $11.05 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$15.44 | $18.12 | $29.29 | -$3.91 |
Operating activities | ||||
Depreciation | $28.01 | $25.7 | $22.42 | $17.28 |
Business acquisitions & disposals | -$6.67 | -$14.26 | -$21.26 | |
Stock-based compensation | $23.7 | $20.03 | $9.6 | $5.13 |
Total cash flows from operations | $75.2 | $78.92 | $65.25 | $63.45 |
Investing activities | ||||
Capital expenditures | -$27.33 | -$8.76 | $4.53 | -$4.13 |
Investments | $18.04 | -$46.57 | $27 | $63.48 |
Total cash flows from investing | -$15.96 | -$60.49 | $17.27 | $38.09 |
Financing activities | ||||
Dividends paid | -$17.59 | -$8.54 | -$8.53 | -$10.53 |
Sale and purchase of stock | $0.55 | -$11.06 | $0.42 | -$0.53 |
Net borrowings | -$4.59 | -$3.36 | -$3.13 | -$3 |
Total cash flows from financing | -$64.17 | -$92.82 | -$16.57 | -$15.48 |
Effect of exchange rate | -$0.01 | -$0 | -$0.02 | -$0 |
Change in cash and equivalents | -$4.93 | -$74.4 | $65.93 | $86.05 |
Market cap | $222.27M |
---|---|
Enterprise value | $375.06M |
Shares outstanding | 89.99M |
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 | 1.00 |
Book/Share | 2.46 |
Cash/Share | 0.95 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 2.69 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 3.04 |
Quick ratio | 3.04 |