(in millions $) | 31 Jan 2025 | 31 Aug 2024 | 30 Jul 2024 | 2 Mar 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $16.59 | $15.59 | ||
Short term investments | ||||
Net receivables | $8.19 | $10.83 | $9.86 | |
Inventory | $15.24 | $17.26 | $19.78 | |
Total current assets | $55.57 | $57.38 | $63.68 | |
Long term investments | ||||
Property, plant & equipment | $26.79 | $27.24 | $26.94 | |
Goodwill & intangible assets | $48.07 | $49.54 | ||
Total noncurrent assets | $95.9 | $97.85 | ||
Total investments | ||||
Total assets | $151.47 | $155.24 | $159.25 | |
Current liabilities | ||||
Accounts payable | $6.97 | $10.8 | $7.85 | |
Deferred revenue | $17.14 | $16.49 | ||
Short long term debt | ||||
Total current liabilities | $48.48 | $49.41 | $51.48 | |
Long term debt | $8.5 | $11.5 | $16 | |
Total noncurrent liabilities | $21.15 | $24.83 | ||
Total debt | $21.14 | $24.82 | ||
Total liabilities | $69.63 | $74.25 | $81.17 | |
Shareholders' equity | ||||
Retained earnings | -$137.55 | -$135.42 | -$133.28 | |
Other shareholder equity | -$0 | -$0 | ||
Total shareholder equity | $81.84 | $80.99 |
(in millions $) | 31 Jan 2025 | 31 Jan 2024 | 3 Mar 2023 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $17.54 | $24.14 | $19.67 | |
Short term investments | $2.72 | $11.61 | ||
Net receivables | $9.86 | $7.13 | $7.31 | |
Inventory | $19.78 | $26.25 | $13.84 | |
Total current assets | $63.68 | $74.61 | $66.03 | |
Long term investments | ||||
Property, plant & equipment | $26.94 | $20.7 | $20.88 | |
Goodwill & intangible assets | $51.02 | $19.12 | $8.47 | |
Total noncurrent assets | $95.57 | $56.4 | $43.22 | |
Total investments | $2.72 | $11.61 | ||
Total assets | $159.25 | $131 | $109.25 | |
Current liabilities | ||||
Accounts payable | $7.85 | $13.46 | $7.51 | |
Deferred revenue | $17.04 | $17.22 | $16.6 | |
Short long term debt | ||||
Total current liabilities | $51.48 | $57.4 | $46.93 | |
Long term debt | $16 | $10.43 | $11.19 | |
Total noncurrent liabilities | $29.69 | $10.46 | $11.27 | |
Total debt | $29.68 | $10.43 | $11.19 | |
Total liabilities | $81.17 | $67.86 | $58.2 | |
Shareholders' equity | ||||
Retained earnings | -$133.28 | -$132.44 | -$128.79 | |
Other shareholder equity | -$0 | -$0.02 | -$0.02 | |
Total shareholder equity | $78.09 | $63.14 | $51.06 |
(in millions $) | 30 Oct 2025 | 30 Jul 2025 | 31 Jan 2025 | 31 Aug 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $64.13 | |||
Cost of revenue | ||||
Gross Profit | $38.7 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $40.3 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.44 | |||
Interest expense | -$0.1 | |||
Net income | ||||
Net income | -$2.14 | |||
Income (for common shares) |
(in millions $) | 2 Mar 2024 | 31 Dec 2022 | 3 Mar 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $236.74 | $216.16 | $168.95 | |
Cost of revenue | $78.52 | $64.14 | ||
Gross Profit | $147.23 | $137.65 | $104.8 | |
Operating activities | ||||
Research & development | $45.94 | $36.08 | ||
Selling, general & administrative | $97.47 | $71.5 | ||
Total operating expenses | $151.23 | $143.41 | $107.58 | |
Operating income | -$5.76 | -$2.77 | ||
Income from continuing operations | ||||
EBIT | -$5.42 | -$2.36 | ||
Income tax expense | -$1.98 | -$1.77 | $0.09 | |
Interest expense | $1.19 | |||
Net income | ||||
Net income | -$0.83 | -$3.65 | -$2.44 | |
Income (for common shares) | -$3.65 | -$2.44 |
(in millions $) | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 | 1 Dec 2023 |
---|---|---|---|---|
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 | -$3.19 | -$1.45 | -$35.33 | -$31.05 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$8.43 | -$3.82 | $16.45 | $19.01 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$0.95 | -$1.69 | -$6.6 | -$5.27 |
(in millions $) | 2 Mar 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$3.65 | -$1.75 | -$2.44 | |
Operating activities | ||||
Depreciation | $9.04 | $7.36 | $7.38 | |
Business acquisitions & disposals | -$9.77 | |||
Stock-based compensation | $13.9 | $12.68 | $12.28 | |
Total cash flows from operations | $8.77 | $6.66 | $4.37 | |
Investing activities | ||||
Capital expenditures | -$5.21 | -$4.2 | -$3.16 | |
Investments | $8.84 | -$0.68 | $3.39 | |
Total cash flows from investing | -$35.33 | -$6.15 | -$4.89 | $0.23 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $3.4 | $2.71 | $2.9 | |
Net borrowings | ||||
Total cash flows from financing | $16.45 | $1.84 | $0.6 | $1.02 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$6.6 | $4.47 | $2.37 | $5.62 |
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 |