| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $144.99 | $292.93 | $190.83 | |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $191.89 | $177.46 | $168.96 | $162.73 |
| Goodwill & intangible assets | $368.4 | $370.25 | $372.07 | |
| Total noncurrent assets | ||||
| Total investments | $8963.23 | $8815.47 | $8924.02 | |
| Total assets | $9993.28 | $9970.85 | $9967.48 | $9951.06 |
| Current liabilities | ||||
| Accounts payable | ||||
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $19.52 | $19.46 | $19.58 | $19.63 |
| Long term debt | $54.43 | $54.36 | $54.28 | $54.2 |
| Total noncurrent liabilities | ||||
| Total debt | $108.82 | $73.86 | $413.83 | |
| Total liabilities | $8701.29 | $8723.21 | $8735.65 | $8738.26 |
| Shareholders' equity | ||||
| Retained earnings | $491.85 | $469.63 | $454.21 | $433.13 |
| Other shareholder equity | -$62.48 | -$80.42 | -$80.21 | -$76.4 |
| Total shareholder equity | $1247.64 | $1231.83 | $1212.81 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $190.83 | $195.5 | $845.7 | $605.57 |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $162.73 | $169.71 | $96.75 | $106.98 |
| Goodwill & intangible assets | $372.07 | $339.02 | $127.35 | $132.96 |
| Total noncurrent assets | ||||
| Total investments | $8924.02 | $8600.55 | $5954.43 | $5596.82 |
| Total assets | $9951.06 | $9573.24 | $7214.01 | $6659.95 |
| Current liabilities | ||||
| Accounts payable | ||||
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $51.73 | $36.5 | $20.3 | $26 |
| Long term debt | $54.2 | $53.89 | $39.5 | |
| Total noncurrent liabilities | ||||
| Total debt | $413.83 | $459.1 | $62.25 | $22.9 |
| Total liabilities | $8738.26 | $8481.04 | $6373.9 | $5839.26 |
| Shareholders' equity | ||||
| Retained earnings | $433.13 | $330.72 | $289.88 | $223.18 |
| Other shareholder equity | -$76.4 | -$88.2 | -$6.96 | $9.77 |
| Total shareholder equity | $1212.81 | $1092.2 | $840.11 | $820.69 |
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $97.6 | |||
| Cost of revenue | ||||
| Gross Profit | ||||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | ||||
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $5.62 | |||
| Interest expense | ||||
| Net income | ||||
| Net income | $26.14 | |||
| Income (for common shares) | ||||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $417.57 | $297.42 | $306.8 | $315.57 |
| Cost of revenue | ||||
| Gross Profit | $417.57 | $297.42 | $306.8 | $315.57 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $202.83 | $187.36 | $170.03 | $183.43 |
| Total operating expenses | $241.97 | $211.23 | $191.83 | $206.18 |
| Operating income | $175.6 | $86.18 | $114.97 | $109.4 |
| Income from continuing operations | ||||
| EBIT | $175.6 | $86.18 | $114.97 | $109.4 |
| Income tax expense | $33.55 | $14.91 | $21.36 | $20.81 |
| Interest expense | ||||
| Net income | ||||
| Net income | $142.05 | $71.27 | $93.61 | $88.59 |
| Income (for common shares) | $142.05 | $71.27 | $93.61 | $88.59 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $26.14 | $31.39 | $33.12 | |
| Operating activities | ||||
| Depreciation | $6 | $6.02 | $6.34 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | $2.09 | $1.58 | $1.86 | |
| Total cash flows from operations | $31.92 | $29.96 | $44.62 | |
| Investing activities | ||||
| Capital expenditures | -$13.29 | -$5.48 | -$12.15 | |
| Investments | -$48.25 | $99.1 | -$186.51 | |
| Total cash flows from investing | -$55.7 | -$61.54 | $93.62 | -$198.66 |
| Financing activities | ||||
| Dividends paid | -$31.83 | -$10.79 | -$10.31 | -$10.26 |
| Sale and purchase of stock | -$1.48 | $0.13 | $0.03 | |
| Net borrowings | $34.89 | -$340.05 | $22.58 | |
| Total cash flows from financing | -$64.67 | -$118.31 | -$22.97 | $53.57 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$11.53 | -$147.94 | $100.61 | -$100.47 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $142.05 | $71.27 | $93.61 | $88.59 |
| Operating activities | ||||
| Depreciation | $23.85 | $16.45 | $13.59 | $14.45 |
| Business acquisitions & disposals | -$45.3 | $234.26 | ||
| Stock-based compensation | $7.22 | $5.76 | $4.9 | $5.35 |
| Total cash flows from operations | $166.94 | $214.63 | $179.5 | -$9.87 |
| Investing activities | ||||
| Capital expenditures | -$36.83 | -$12.43 | $5.15 | -$4.35 |
| Investments | -$321.9 | -$973.97 | -$478.98 | -$144.58 |
| Total cash flows from investing | -$404.03 | -$752.14 | -$473.84 | -$148.94 |
| Financing activities | ||||
| Dividends paid | -$39.64 | -$30.45 | -$26.89 | -$24.82 |
| Sale and purchase of stock | -$0.92 | -$0.38 | -$36.18 | -$18.39 |
| Net borrowings | -$45.59 | $382.45 | $39.34 | -$241.71 |
| Total cash flows from financing | $230.9 | -$114.2 | $528.99 | $654.18 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$6.19 | -$651.7 | $234.66 | $495.38 |
| Market cap | $1.41B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 37.99M |
| 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 | N/A |
| Book/Share | N/A |
| Cash/Share | N/A |
| EPS | N/A |
|---|---|
| ROA | N/A |
| ROE | N/A |
| Debt/Equity | 7.20 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | N/A |
| Quick ratio | N/A |