(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $351 | $368 | $365 | |
Short term investments | ||||
Net receivables | $145 | $139 | $139 | $195 |
Inventory | $241 | $232 | $230 | $217 |
Total current assets | $642 | $660 | $677 | $712 |
Long term investments | ||||
Property, plant & equipment | $218 | $206 | $202 | $199 |
Goodwill & intangible assets | $34 | $35 | $36 | |
Total noncurrent assets | $1699 | $1670 | $1643 | |
Total investments | ||||
Total assets | $2388 | $2359 | $2347 | $2355 |
Current liabilities | ||||
Accounts payable | $128 | $128 | $129 | $125 |
Deferred revenue | ||||
Short long term debt | $11 | $12 | $14 | |
Total current liabilities | $266 | $278 | $274 | $283 |
Long term debt | $460 | $478 | $473 | $481 |
Total noncurrent liabilities | $906 | $910 | $931 | |
Total debt | $489 | $485 | $495 | |
Total liabilities | $1189.2 | $1184 | $1184 | $1214 |
Shareholders' equity | ||||
Retained earnings | -$419 | -$437 | -$463 | -$495 |
Other shareholder equity | $261 | $256 | $269 | $281 |
Total shareholder equity | $961 | $951 | $931 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $365 | $279 | $416 | $256 |
Short term investments | ||||
Net receivables | $195 | $177 | $175 | $177 |
Inventory | $217 | $237 | $219 | $206 |
Total current assets | $712 | $681 | $807 | $627 |
Long term investments | ||||
Property, plant & equipment | $199 | $193 | $187 | $200 |
Goodwill & intangible assets | $36 | $40 | $46 | $51 |
Total noncurrent assets | $1643 | $1604 | $1364 | $621 |
Total investments | ||||
Total assets | $2355 | $2285 | $2171 | $1248 |
Current liabilities | ||||
Accounts payable | $125 | $134 | $153 | $118 |
Deferred revenue | ||||
Short long term debt | $14 | $16 | $14 | $14 |
Total current liabilities | $283 | $293 | $309 | $296 |
Long term debt | $481 | $316 | $298 | $66 |
Total noncurrent liabilities | $931 | $748 | $885 | $684 |
Total debt | $495 | $363 | $312 | $80 |
Total liabilities | $1214 | $1040.2 | $1194 | $980 |
Shareholders' equity | ||||
Retained earnings | -$495 | -$570 | -$596 | -$620 |
Other shareholder equity | $281 | $462 | $221 | -$446 |
Total shareholder equity | $931 | $1041 | $781 | $77 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $267 | $249 | $275 | |
Cost of revenue | $209 | $200 | $228 | |
Gross Profit | $58 | $49 | $47 | |
Operating activities | ||||
Research & development | $8 | $9 | $9 | |
Selling, general & administrative | $47 | $45 | $45 | |
Total operating expenses | $56 | $42 | $60 | |
Operating income | $2 | $7 | -$13 | |
Income from continuing operations | ||||
EBIT | $42 | $50 | $25 | |
Income tax expense | $1 | $3 | $4 | |
Interest expense | $15 | $15 | $16 | |
Net income | ||||
Net income | $26 | $32 | $5 | |
Income (for common shares) | $26 | $32 | $5 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1117 | $1205 | $1150 | $1029 |
Cost of revenue | $907 | $1035 | $986 | $894 |
Gross Profit | $210 | $170 | $164 | $135 |
Operating activities | ||||
Research & development | $34 | $34 | $33 | $34 |
Selling, general & administrative | $159 | $153 | $177 | $172 |
Total operating expenses | $206 | $196 | $210 | $209 |
Operating income | $4 | -$26 | -$46 | -$74 |
Income from continuing operations | ||||
EBIT | $139 | $71 | $61 | -$361 |
Income tax expense | $12 | $5 | $4 | $168 |
Interest expense | $52 | $40 | $33 | $12 |
Net income | ||||
Net income | $75 | $26 | $24 | -$541 |
Income (for common shares) | $75 | $26 | $24 | -$541 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $26 | $32 | $5 | |
Operating activities | ||||
Depreciation | $6 | $7 | $7 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $1 | $3 | $1 | |
Total cash flows from operations | -$7 | $17 | $17 | |
Investing activities | ||||
Capital expenditures | -$9 | $7 | -$17 | |
Investments | ||||
Total cash flows from investing | -$22 | -$9 | $7 | -$17 |
Financing activities | ||||
Dividends paid | -$3 | |||
Sale and purchase of stock | -$1 | |||
Net borrowings | -$17 | -$1 | ||
Total cash flows from financing | -$21 | -$2 | -$18 | -$2 |
Effect of exchange rate | -$1 | -$2 | -$3 | $5 |
Change in cash and equivalents | -$55 | -$20 | $3 | $3 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $75 | $26 | $24 | -$541 |
Operating activities | ||||
Depreciation | $30 | $29 | $31 | $37 |
Business acquisitions & disposals | $1 | $2 | ||
Stock-based compensation | $7 | $5 | $7 | $15 |
Total cash flows from operations | $38 | -$116 | -$47 | -$35 |
Investing activities | ||||
Capital expenditures | -$32 | -$31 | -$21 | -$17 |
Investments | -$25 | $2 | ||
Total cash flows from investing | -$32 | -$56 | -$20 | -$13 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$1 | $9 | $33 | |
Net borrowings | $89 | $48 | $237 | -$1 |
Total cash flows from financing | $85 | $43 | $238 | $10 |
Effect of exchange rate | -$8 | -$4 | $4 | |
Change in cash and equivalents | $91 | -$137 | $167 | -$34 |
Market cap | $488.03M |
---|---|
Enterprise value | N/A |
Shares outstanding | 80.40M |
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 | 1.30 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.41 |
Quick ratio | 1.51 |