(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $109.39 | $101.51 | $130.42 | $67.22 |
Short term investments | ||||
Net receivables | $18.6 | $22.32 | $14.31 | $15.47 |
Inventory | ||||
Total current assets | $127.99 | $123.83 | $144.73 | $82.68 |
Long term investments | $627.86 | $625.44 | $604.41 | $682.08 |
Property, plant & equipment | $8.92 | $8.36 | $8.52 | $8.92 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $777.13 | $767.07 | $773.54 | $791.08 |
Current liabilities | ||||
Accounts payable | $3.01 | $2.73 | $4.16 | $4.63 |
Deferred revenue | ||||
Short long term debt | $8 | $8 | $8 | $8 |
Total current liabilities | $11.33 | $11.3 | $12.89 | $13.59 |
Long term debt | $102.32 | $103.69 | $104.59 | $106.95 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $158.92 | $159.62 | $161 | $164.09 |
Shareholders' equity | ||||
Retained earnings | $8.88 | $7.46 | $13.32 | $20.29 |
Other shareholder equity | $245.04 | $245.91 | $232.45 | $122.93 |
Total shareholder equity | $618.21 | $607.45 | $612.54 | $626.99 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $130.42 | $82.38 | $8.65 | $0.05 |
Short term investments | $91.37 | $21.75 | ||
Net receivables | $14.31 | $21.76 | $14.87 | $13.84 |
Inventory | ||||
Total current assets | $144.73 | $104.14 | $114.89 | $35.64 |
Long term investments | $604.41 | $657.39 | $337.85 | $250.85 |
Property, plant & equipment | $8.52 | $238.45 | $260.88 | $288.57 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $553.97 | |||
Total investments | ||||
Total assets | $773.54 | $780.58 | $721.4 | $589.61 |
Current liabilities | ||||
Accounts payable | $4.16 | $5.64 | $6.07 | $6.85 |
Deferred revenue | ||||
Short long term debt | $8 | $8 | $8 | $20 |
Total current liabilities | $12.89 | $19.69 | $19.65 | $31.53 |
Long term debt | $104.59 | $112.87 | $107.17 | $112.97 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $161 | $294.39 | $287.92 | $226.73 |
Shareholders' equity | ||||
Retained earnings | $13.32 | $37.11 | $38.66 | -$7.27 |
Other shareholder equity | $232.45 | $90.39 | $76.97 | $53.78 |
Total shareholder equity | $612.54 | $608.81 | $433.49 | $362.88 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $19.52 | $13.91 | $13.8 | $15.15 |
Cost of revenue | $2.21 | $1.51 | $1.19 | $1.15 |
Gross Profit | $17.31 | $12.4 | $12.61 | $14 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $5 | $3.57 | $3.61 | $4.48 |
Total operating expenses | $8.93 | $6.55 | $7.54 | $9.63 |
Operating income | $10.59 | $7.36 | $6.27 | $5.52 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$3.02 | $0.38 | -$0.32 | -$0.04 |
Interest expense | -$2.34 | -$2.3 | -$2.32 | -$2.32 |
Net income | ||||
Net income | $8.44 | $4.72 | -$2.3 | $3.7 |
Income (for common shares) | $8.44 | $4.72 | -$2.3 | $3.7 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $68.96 | $102.05 | $81.68 | $60.06 |
Cost of revenue | $5.32 | $5.87 | $5.7 | $4.59 |
Gross Profit | $63.63 | $96.17 | $75.98 | $55.46 |
Operating activities | ||||
Research & development | $0.06 | $0.28 | ||
Selling, general & administrative | $16.5 | $14.12 | $12.34 | $13.27 |
Total operating expenses | $38.41 | $44.37 | $49.93 | $81.62 |
Operating income | $30.54 | $57.68 | $31.75 | -$21.57 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $5.2 | $12.37 | $6.89 | $7.18 |
Interest expense | -$9.28 | -$7.02 | ||
Net income | ||||
Net income | $9.54 | $37.49 | $40.02 | -$26.86 |
Income (for common shares) | $9.54 | $37.49 | $40.02 | -$26.86 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $8.44 | $4.72 | -$2.3 | $3.7 |
Operating activities | ||||
Depreciation | $1.56 | $1.47 | -$9.85 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $9 | $5.17 | $10.93 | |
Investing activities | ||||
Capital expenditures | -$0.82 | -$0.06 | $0.53 | -$0.99 |
Investments | ||||
Total cash flows from investing | $6.76 | -$22.26 | $70.4 | -$10.93 |
Financing activities | ||||
Dividends paid | -$3.84 | -$3.58 | -$3.54 | -$3.56 |
Sale and purchase of stock | -$2.48 | -$7.84 | -$4.73 | -$5.71 |
Net borrowings | -$2.04 | -$2.04 | -$2.04 | -$2.04 |
Total cash flows from financing | -$8.81 | -$14.4 | -$10.59 | -$13.04 |
Effect of exchange rate | -$0.29 | -$0.75 | $0.63 | -$0.46 |
Change in cash and equivalents | $7.88 | -$28.91 | $63.2 | -$12.06 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $37.49 | $38.28 | -$26.21 | |
Operating activities | ||||
Depreciation | $24.29 | $22.91 | $18.05 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $74.26 | $47.77 | $37.12 | |
Investing activities | ||||
Capital expenditures | -$1.01 | -$1.19 | -$2.91 | |
Investments | ||||
Total cash flows from investing | $55.07 | -$85.75 | -$26.55 | -$50.19 |
Financing activities | ||||
Dividends paid | -$14.3 | -$16.49 | -$14.25 | -$12.89 |
Sale and purchase of stock | -$4.84 | $91.59 | -$6.09 | |
Net borrowings | $1.83 | -$17.17 | $27.16 | |
Total cash flows from financing | -$38.93 | -$10.75 | $56.99 | $12.74 |
Effect of exchange rate | -$4.62 | -$1.7 | ||
Change in cash and equivalents | $48.04 | -$17.64 | $78.22 | -$0.32 |
Market cap | $1.22B |
---|---|
Enterprise value | N/A |
Shares outstanding | 46.47M |
Revenue | $62.38M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $14.56M |
Revenue Q/Q | 12.64% |
Revenue Y/Y | -28.76% |
P/E ratio | 83.97 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 19.60 |
P/B ratio | 3.28 |
Book/Share | 8.03 |
Cash/Share | 2.35 |
EPS | $0.31 |
---|---|
ROA | 1.87% |
ROE | 2.36% |
Debt/Equity | 0.26 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 11.30 |
Quick ratio | N/A |