(in millions $) | 31 Jan 2025 | 1 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $4.08 | $6.57 | ||
Short term investments | $70.34 | $70.64 | ||
Net receivables | $10.91 | $11.39 | $12.38 | |
Inventory | $7.63 | $8.31 | $6.4 | |
Total current assets | $93.03 | $97.3 | $98.84 | |
Long term investments | ||||
Property, plant & equipment | $22.23 | $22.27 | $23.59 | |
Goodwill & intangible assets | $9.78 | $9.78 | ||
Total noncurrent assets | $32.13 | $33.46 | ||
Total investments | $70.34 | $70.64 | ||
Total assets | $125.11 | $129.43 | $132.31 | |
Current liabilities | ||||
Accounts payable | $3.7 | $2.2 | $3.51 | |
Deferred revenue | ||||
Short long term debt | $0.02 | $0.05 | ||
Total current liabilities | $10.21 | $7.94 | $9.66 | |
Long term debt | $0.11 | $0.08 | ||
Total noncurrent liabilities | $9.8 | $9.74 | ||
Total debt | $0.12 | $0.14 | ||
Total liabilities | $14.86 | $17.74 | $19.39 | |
Shareholders' equity | ||||
Retained earnings | -$47.38 | -$46.91 | -$45.37 | |
Other shareholder equity | -$1.25 | -$2.05 | -$2.27 | |
Total shareholder equity | $111.69 | $112.91 |
(in millions $) | 31 Jan 2025 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $6.57 | $4.24 | $12.81 | $41.59 |
Short term investments | $70.64 | $101.2 | $97.55 | $74.95 |
Net receivables | $12.38 | $9.99 | $8.34 | $7.63 |
Inventory | $6.4 | $6.77 | $4.66 | $4.79 |
Total current assets | $98.84 | $125.04 | $126.44 | $132.34 |
Long term investments | ||||
Property, plant & equipment | $23.59 | $24.4 | $24.54 | $21.23 |
Goodwill & intangible assets | $9.78 | $9.78 | $9.79 | $9.8 |
Total noncurrent assets | $33.46 | $34.29 | $34.45 | $31.17 |
Total investments | $70.64 | $101.2 | $97.55 | $74.95 |
Total assets | $132.31 | $159.33 | $160.89 | $163.51 |
Current liabilities | ||||
Accounts payable | $3.51 | $4.54 | $2.53 | $3.3 |
Deferred revenue | ||||
Short long term debt | $0.05 | $0.05 | $0.05 | $0.03 |
Total current liabilities | $9.66 | $28.59 | $6.29 | $7.99 |
Long term debt | $0.08 | $0.13 | $0.17 | $0.09 |
Total noncurrent liabilities | $9.74 | $14.81 | $18.96 | $19.58 |
Total debt | $0.14 | $0.18 | $0.23 | $0.12 |
Total liabilities | $19.39 | $43.4 | $25.25 | $27.57 |
Shareholders' equity | ||||
Retained earnings | -$45.37 | -$42.69 | -$24.77 | -$25.06 |
Other shareholder equity | -$2.27 | -$4.24 | -$1.97 | -$0.34 |
Total shareholder equity | $112.91 | $115.93 | $135.63 | $135.94 |
(in millions $) | 30 Jul 2025 | 31 Jan 2025 | 1 Oct 2024 | 30 Jul 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $16.71 | |||
Cost of revenue | ||||
Gross Profit | $4.76 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $2.14 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.75 | |||
Interest expense | $0.24 | |||
Net income | ||||
Net income | $2.07 | |||
Income (for common shares) |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $56 | $54.05 | $53.58 | $46.28 |
Cost of revenue | $39.47 | $37.58 | $35.66 | $33.09 |
Gross Profit | $16.53 | $16.47 | $17.92 | $13.19 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $8.15 | $6.52 | $6.25 | $6.11 |
Total operating expenses | $8.15 | $6.52 | $6.51 | $7.68 |
Operating income | $8.38 | $9.95 | $11.41 | $5.51 |
Income from continuing operations | ||||
EBIT | $9.43 | $11.03 | $11.78 | $6.96 |
Income tax expense | $1.96 | $0.3 | $3.32 | $2.09 |
Interest expense | ||||
Net income | ||||
Net income | $7.47 | $10.73 | $8.46 | $4.86 |
Income (for common shares) | $7.47 | $10.73 | $8.46 | $4.86 |
(in millions $) | 1 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $0.99 | $2.67 | $1.2 | |
Operating activities | ||||
Depreciation | $0.44 | $0.42 | $0.34 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.09 | $0.1 | $0.1 | |
Total cash flows from operations | -$0.42 | $5.29 | $1.76 | |
Investing activities | ||||
Capital expenditures | -$0.01 | -$0.16 | -$0.11 | |
Investments | $0.48 | -$0.23 | -$2.32 | |
Total cash flows from investing | $7.49 | $0.47 | -$0.4 | -$2.43 |
Financing activities | ||||
Dividends paid | -$5.06 | -$2.53 | -$2.53 | -$2.53 |
Sale and purchase of stock | $0.03 | $0.01 | ||
Net borrowings | ||||
Total cash flows from financing | -$6.93 | -$2.53 | -$2.5 | -$2.52 |
Effect of exchange rate | ||||
Change in cash and equivalents | $1.59 | -$2.49 | $2.39 | -$3.19 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $7.47 | $10.73 | $8.46 | $4.86 |
Operating activities | ||||
Depreciation | $1.4 | $1.14 | $1.14 | $1.15 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.53 | $0.37 | $0.28 | $0.19 |
Total cash flows from operations | $4.41 | $6.49 | $8.2 | $13.01 |
Investing activities | ||||
Capital expenditures | -$0.65 | -$1.04 | -$4.36 | -$7.49 |
Investments | $32.03 | -$5.98 | -$25.2 | $40.45 |
Total cash flows from investing | $31.39 | -$7.02 | -$29.56 | $32.96 |
Financing activities | ||||
Dividends paid | -$30.62 | -$8.19 | -$8.17 | -$8.15 |
Sale and purchase of stock | -$2.84 | $0.14 | $0.74 | -$1.63 |
Net borrowings | ||||
Total cash flows from financing | -$33.47 | -$8.05 | -$7.43 | -$9.79 |
Effect of exchange rate | $36.19 | |||
Change in cash and equivalents | $2.33 | -$8.57 | -$28.78 | $36.19 |
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 | 0.17 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |