(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $37.57 | $39.52 | ||
Short term investments | $41.32 | $47.45 | ||
Net receivables | $101.95 | $100.2 | ||
Inventory | $4.82 | $3.4 | ||
Total current assets | $250.25 | $283.58 | ||
Long term investments | ||||
Property, plant & equipment | $936.39 | $848.97 | ||
Goodwill & intangible assets | $132.84 | $132.84 | ||
Total noncurrent assets | $1170.02 | $1064.96 | ||
Total investments | $41.32 | $47.45 | ||
Total assets | $1420.28 | $1348.54 | ||
Current liabilities | ||||
Accounts payable | $249.93 | $257.1 | ||
Deferred revenue | $236.35 | $289.03 | ||
Short long term debt | $51.79 | $58.52 | ||
Total current liabilities | $538.07 | $604.65 | ||
Long term debt | $916.64 | $912.45 | ||
Total noncurrent liabilities | $984.25 | $979.09 | ||
Total debt | $968.43 | $970.97 | ||
Total liabilities | $1522.32 | $1583.74 | ||
Shareholders' equity | ||||
Retained earnings | $45.88 | -$79.37 | ||
Other shareholder equity | -$33.28 | -$33.82 | ||
Total shareholder equity | -$102.05 | -$235.2 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $84.36 | $846.01 | $1191.74 | $924.3 |
Short term investments | $69.47 | $96.94 | $337.19 | |
Net receivables | $63.9 | $249.19 | $122.33 | $80.25 |
Inventory | $2.6 | $2.75 | $2.23 | |
Total current assets | $295.28 | $1218.66 | $1412.35 | $1426.5 |
Long term investments | $43.8 | $45.97 | $52.62 | |
Property, plant & equipment | $864.68 | $3385.55 | $2367.91 | $1866.44 |
Goodwill & intangible assets | $132.84 | $728.07 | $312.94 | $288.54 |
Total noncurrent assets | $1105.88 | $4303.5 | $2854.99 | $2292.7 |
Total investments | $69.47 | $43.8 | $45.97 | $389.81 |
Total assets | $1401.16 | $5522.16 | $4267.34 | $3719.21 |
Current liabilities | ||||
Accounts payable | $262.01 | $31.98 | $23.93 | $17.26 |
Deferred revenue | $225.85 | $228.03 | $209.5 | $189.31 |
Short long term debt | $52.78 | $139.15 | $74.27 | $58.82 |
Total current liabilities | $540.64 | $956.43 | $653.08 | $509.97 |
Long term debt | $850.14 | $2097.22 | $879.82 | $202.34 |
Total noncurrent liabilities | $929.99 | $2406.15 | $1016.68 | $334.8 |
Total debt | $902.92 | $2236.37 | $954.09 | $261.16 |
Total liabilities | $1470.63 | $3362.58 | $1669.76 | $844.77 |
Shareholders' equity | ||||
Retained earnings | -$28.7 | -$290.74 | -$270.15 | $141.94 |
Other shareholder equity | -$34.02 | -$48.35 | -$27.12 | -$51.86 |
Total shareholder equity | -$69.47 | $1963.22 | $2447.84 | $2841.64 |
(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $142.21 | |||
Cost of revenue | $101.68 | |||
Gross Profit | $40.53 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $48.82 | |||
Total operating expenses | $73.96 | |||
Operating income | -$33.42 | |||
Income from continuing operations | ||||
EBIT | -$37.04 | |||
Income tax expense | -$0.66 | |||
Interest expense | $14.29 | |||
Net income | ||||
Net income | -$50.67 | |||
Income (for common shares) | -$50.67 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $851.5 | $1724.62 | $180.4 | $762.94 |
Cost of revenue | $499.93 | $1009.25 | $171.92 | $508.12 |
Gross Profit | $351.57 | $715.37 | $8.48 | $254.81 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $180.22 | $681.8 | $322.71 | $344.64 |
Total operating expenses | $246.56 | $818.07 | $458.68 | $314.57 |
Operating income | $105.01 | -$102.7 | -$450.2 | -$59.76 |
Income from continuing operations | ||||
EBIT | $130.19 | -$193.03 | -$386.36 | $24.58 |
Income tax expense | $1.73 | -$25.79 | -$9.37 | $5.05 |
Interest expense | $51.87 | $27.16 | $35.1 | $2.3 |
Net income | ||||
Net income | $76.6 | -$194.4 | -$412.08 | $17.23 |
Income (for common shares) | $76.6 | -$194.4 | -$412.08 | $17.23 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $125.25 | -$50.67 | -$24.48 | $21.72 |
Operating activities | ||||
Depreciation | $16.3 | $17.25 | $16.93 | $18.02 |
Business acquisitions & disposals | -$6.7 | |||
Stock-based compensation | $7.77 | $12.96 | $7.54 | $8.02 |
Total cash flows from operations | $103.85 | $1.38 | $3.35 | $63.01 |
Investing activities | ||||
Capital expenditures | -$7.88 | -$3.33 | -$3 | -$2.98 |
Investments | $0.64 | -$52.16 | $20.05 | $0.55 |
Total cash flows from investing | -$7.24 | -$55.49 | $17.04 | -$9.13 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.51 | -$51.39 | -$25 | |
Net borrowings | -$98.66 | $73.13 | -$13.93 | -$5.89 |
Total cash flows from financing | -$98.56 | $9.27 | -$59.02 | -$84.64 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$1.94 | -$44.84 | -$38.63 | -$30.77 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $76.6 | -$194.4 | -$412.08 | $17.23 |
Operating activities | ||||
Depreciation | $73.27 | $124.63 | $114.66 | $104.9 |
Business acquisitions & disposals | $21.2 | $227.47 | ||
Stock-based compensation | $31.81 | $77.14 | $52.92 | $42.19 |
Total cash flows from operations | $135.69 | $141.34 | -$289.48 | $96.03 |
Investing activities | ||||
Capital expenditures | -$15.19 | -$756.72 | -$452.15 | -$452.43 |
Investments | $24.29 | $367.52 | -$165.18 | |
Total cash flows from investing | $30.3 | -$804.16 | -$84.44 | -$389.66 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$25 | |||
Net borrowings | -$19.82 | $11.26 | $622.63 | -$21.25 |
Total cash flows from financing | -$144.22 | -$30.39 | $633.33 | $122.94 |
Effect of exchange rate | -$0.75 | $8.03 | $2.93 | |
Change in cash and equivalents | $21.78 | -$693.97 | $267.44 | -$167.76 |
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 | -21.17 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |