(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $111.47 | $157.91 | ||
Short term investments | ||||
Net receivables | $8.07 | $4.22 | ||
Inventory | ||||
Total current assets | $529.37 | $608.36 | ||
Long term investments | ||||
Property, plant & equipment | $432.58 | $374.94 | ||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $1501.85 | $1328.38 | ||
Current liabilities | ||||
Accounts payable | $28.18 | $34.43 | ||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $52.25 | $60.81 | ||
Long term debt | $199.37 | $209.7 | ||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $255.75 | $274.53 | ||
Shareholders' equity | ||||
Retained earnings | -$252.81 | -$278.62 | ||
Other shareholder equity | -$3.49 | -$3.49 | ||
Total shareholder equity |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Current assets | ||||
Cash | $38.1 | $510.61 | $148.07 | $83.61 |
Short term investments | ||||
Net receivables | $4 | $1.97 | $1.25 | $2.6 |
Inventory | $1.24 | |||
Total current assets | $356.1 | $532.58 | $154.34 | $92.91 |
Long term investments | $176.87 | $131.39 | ||
Property, plant & equipment | $357.7 | $10.01 | $6.28 | $162.78 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $172.38 | $200.88 | ||
Total investments | ||||
Total assets | $1016.5 | $817.34 | $326.72 | $293.8 |
Current liabilities | ||||
Accounts payable | $16.5 | $7.35 | $5.2 | $11.88 |
Deferred revenue | ||||
Short long term debt | $0.23 | $3.23 | $3.11 | |
Total current liabilities | $19.6 | $8.26 | $8.75 | $14.99 |
Long term debt | $206.5 | $269.83 | $126.3 | $117.11 |
Total noncurrent liabilities | $127.27 | $119.19 | ||
Total debt | ||||
Total liabilities | $232.5 | $281.03 | $136.02 | $134.18 |
Shareholders' equity | ||||
Retained earnings | -$272.2 | -$178.65 | -$140.17 | -$65.83 |
Other shareholder equity | -$3.5 | -$3.49 | -$3.49 | -$3.87 |
Total shareholder equity | $536.32 | $190.7 | $159.62 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $15.47 | $14.54 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | $45.91 | $13.98 | ||
Net income | ||||
Net income | $25.81 | -$6.4 | ||
Income (for common shares) |
(in millions $) | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $7.71 | $6.69 | ||
Total operating expenses | $78.71 | $32.06 | $19.34 | |
Operating income | -$32.06 | -$19.34 | ||
Income from continuing operations | ||||
EBIT | -$32.06 | -$19.34 | ||
Income tax expense | $1.22 | $1.45 | ||
Interest expense | -$35.21 | -$3.64 | -$2.93 | |
Net income | ||||
Net income | -$93.57 | -$36.23 | $51.66 | |
Income (for common shares) | -$36.23 | $51.66 |
(in millions $) | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 | 29 Sep 2022 |
---|---|---|---|---|
Net income | -$41 | |||
Operating activities | ||||
Depreciation | $0.7 | |||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$16.74 | |||
Investing activities | ||||
Capital expenditures | -$1.97 | |||
Investments | -$210.88 | |||
Total cash flows from investing | -$27.15 | $24.81 | -$230.88 | -$239.79 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $303.02 | $320.23 | -$23.47 | $0.39 |
Effect of exchange rate | $5.62 | $1.58 | $3.43 | $0.88 |
Change in cash and equivalents | $250.57 | $327.6 | -$316.14 | -$255.26 |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Net income | -$38.49 | -$36.23 | $51.66 | |
Operating activities | ||||
Depreciation | $0.93 | $0.69 | $1.06 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$53.18 | -$30.88 | -$17.65 | |
Investing activities | ||||
Capital expenditures | -$1.88 | -$61.77 | -$29.85 | |
Investments | -$17.07 | -$6.13 | $78.97 | |
Total cash flows from investing | -$230.88 | -$115.83 | -$42.6 | -$8.36 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | $163 | $36.22 | $65.85 | |
Total cash flows from financing | -$23.47 | $531.41 | $137.82 | $67.91 |
Effect of exchange rate | $3.43 | $0.14 | $0.11 | $0.1 |
Change in cash and equivalents | -$316.14 | $362.54 | $64.46 | $42.01 |
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 | 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 | N/A |
Quick ratio | N/A |