(in millions $) | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 | 30 Oct 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $501.23 | $515.65 | $492.6 | $460.25 |
Inventory | $436.41 | $350.38 | $346 | $304.71 |
Total current assets | $1428.37 | $1375.71 | $1589.4 | $1270.55 |
Long term investments | ||||
Property, plant & equipment | $287.75 | $301.92 | $278.8 | $266.78 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $3497.95 | $3485.96 | $3675.9 | $3430.39 |
Current liabilities | ||||
Accounts payable | $829.66 | $640.55 | $740.8 | $664.47 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $969.28 | $786.29 | $882.9 | $883.24 |
Long term debt | $1111.51 | $1100.8 | $1070.9 | $721.23 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $3037.39 | $2837.41 | $2927.7 | $2691.01 |
Shareholders' equity | ||||
Retained earnings | -$1218.75 | -$1023.31 | -$916.8 | -$866.09 |
Other shareholder equity | -$26.95 | -$30 | -$36.6 | -$61.66 |
Total shareholder equity |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 31 Dec 2020 | 31 Dec 2019 |
---|---|---|---|---|
Current assets | ||||
Cash | $1363.13 | $1573.42 | $322.43 | |
Short term investments | $99.97 | |||
Net receivables | $447.4 | $365.24 | $209.95 | $189.9 |
Inventory | $346 | $255.66 | $145.31 | $128.11 |
Total current assets | $1589.4 | $2111.68 | $1961 | $645.33 |
Long term investments | $18.01 | $10.6 | $18.7 | |
Property, plant & equipment | $278.8 | $292.61 | $89.08 | $68 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $1629.87 | $1582.55 | ||
Total investments | ||||
Total assets | $3675.9 | $3826.51 | $3590.87 | $2227.88 |
Current liabilities | ||||
Accounts payable | $311 | $342.94 | $666.14 | $413.7 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $882.9 | $907.26 | $778.75 | $468 |
Long term debt | $1070.9 | $515.8 | $635.24 | $100.8 |
Total noncurrent liabilities | $4488.21 | $422.05 | ||
Total debt | $826.64 | $119.32 | ||
Total liabilities | $2927.7 | $3555.9 | $5266.96 | $890.05 |
Shareholders' equity | ||||
Retained earnings | -$916.8 | -$2386.8 | -$4010.76 | -$826.13 |
Other shareholder equity | -$36.6 | $818.5 | $1392.57 | $1272.38 |
Total shareholder equity | $88.61 | -$1844.65 | $1167.61 |
(in millions $) | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 | 30 Oct 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $556.39 | $629.2 | $593.36 | |
Cost of revenue | ||||
Gross Profit | $240.63 | $258.4 | $266.57 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $412.18 | $444.8 | $440.97 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$24.46 | $0.5 | $0.16 | |
Interest expense | -$20.61 | $124 | -$56.26 | |
Net income | ||||
Net income | -$171.93 | -$171.3 | -$274.19 | |
Income (for common shares) |
(in millions $) | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2316.7 | $1673.92 | $1021.04 | |
Cost of revenue | $902.99 | $561.19 | ||
Gross Profit | $1023.2 | $770.93 | $459.85 | |
Operating activities | ||||
Research & development | $115.23 | $84.21 | ||
Selling, general & administrative | $1018.33 | $656.44 | ||
Total operating expenses | $1699.5 | $2253.78 | $1415.43 | |
Operating income | -$579.86 | -$394.39 | ||
Income from continuing operations | ||||
EBIT | -$579.86 | -$394.39 | ||
Income tax expense | -$3.5 | -$14.43 | $1.16 | |
Interest expense | $1217 | -$68.8 | -$8.26 | |
Net income | ||||
Net income | $359.3 | -$3350.62 | -$385.3 | |
Income (for common shares) | -$3350.62 | -$385.3 |
(in millions $) | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 | 30 Oct 2022 |
---|---|---|---|---|
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 | -$109.47 | -$54.85 | -$344.3 | -$307.5 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$69.94 | -$30.32 | $257 | -$46.76 |
Effect of exchange rate | $6.8 | -$7.46 | -$5 | -$3.3 |
Change in cash and equivalents | -$280.4 | -$248.3 | -$628.9 | -$875.74 |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Net income | $1466.49 | -$3350.62 | -$385.3 | |
Operating activities | ||||
Depreciation | $182.61 | $164.72 | $83.84 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$282.15 | $116.31 | -$126.64 | |
Investing activities | ||||
Capital expenditures | -$28.85 | -$26.84 | -$39.51 | |
Investments | -$109.79 | -$2.87 | -$20.85 | |
Total cash flows from investing | -$344.3 | -$330.66 | -$132.64 | -$583.5 |
Financing activities | ||||
Dividends paid | -$20.52 | |||
Sale and purchase of stock | ||||
Net borrowings | -$26.25 | $1222.81 | -$19.13 | |
Total cash flows from financing | $257 | $405.14 | $1261.04 | -$15.25 |
Effect of exchange rate | -$5 | -$2.63 | $6.28 | $3.04 |
Change in cash and equivalents | -$628.9 | -$210.29 | $1250.99 | -$722.36 |
Market cap | $8.29M |
---|---|
Enterprise value | N/A |
Shares outstanding | 394.83M |
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 | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.47 |
Quick ratio | 1.02 |