(in millions $) | 30 Nov 2023 | 31 Aug 2023 | 1 Jul 2023 | 30 Dec 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | $134.1 | $134.1 | $157.26 | $129.12 |
Short term investments | $671.73 | $671.73 | ||
Net receivables | $7.24 | $7.24 | $1.69 | $2.62 |
Inventory | ||||
Total current assets | $813.07 | $813.07 | $158.95 | $131.74 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $813.07 | $813.07 | $687.69 | $670.92 |
Current liabilities | ||||
Accounts payable | $18.87 | $18.87 | $0.54 | $0.5 |
Deferred revenue | ||||
Short long term debt | $473.58 | $473.58 | ||
Total current liabilities | $503.67 | $503.67 | $8.21 | $12.22 |
Long term debt | $473.58 | $403.4 | $346.49 | |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $503.67 | $503.67 | $412.33 | $361.02 |
Shareholders' equity | ||||
Retained earnings | ||||
Other shareholder equity | ||||
Total shareholder equity | $309.39 | $309.39 |
(in millions $) | 30 Nov 2023 | 30 Dec 2022 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $134.1 | $129.12 | $28.12 | $238.6 |
Short term investments | $671.73 | $539.18 | ||
Net receivables | $7.24 | $2.62 | $0.74 | $0.5 |
Inventory | ||||
Total current assets | $813.07 | $131.74 | $28.86 | $239.1 |
Long term investments | $480.13 | $336.68 | ||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $813.07 | $670.92 | $508.99 | $575.7 |
Current liabilities | ||||
Accounts payable | $18.87 | $0.5 | $0.7 | $0.4 |
Deferred revenue | ||||
Short long term debt | $473.58 | $346.49 | ||
Total current liabilities | $503.67 | $12.22 | $5 | $2.4 |
Long term debt | $473.58 | $346.49 | $236.22 | $428.8 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $503.67 | $361.02 | $241.55 | $432.9 |
Shareholders' equity | ||||
Retained earnings | ||||
Other shareholder equity | ||||
Total shareholder equity | $309.39 | $309.9 | $267.44 | $142.8 |
(in millions $) | 30 Nov 2023 | 31 Aug 2023 | 1 Jul 2023 | 30 Dec 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $20.95 | $20.95 | -$36.92 | $22.76 |
Cost of revenue | ||||
Gross Profit | $20.95 | $20.95 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1.52 | $1.52 | ||
Total operating expenses | $2.09 | $2.09 | $2.88 | $3.61 |
Operating income | $18.86 | $18.86 | ||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$9.13 | -$9.13 | -$1.08 | $2.29 |
Net income | ||||
Net income | $8.51 | $8.51 | -$58.18 | $8.66 |
Income (for common shares) | $8.51 | $8.51 |
(in millions $) | 30 Nov 2023 | 30 Dec 2022 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3.88 | -$1.45 | $111.87 | -$83.12 |
Cost of revenue | ||||
Gross Profit | $3.88 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $5.76 | |||
Total operating expenses | $7.1 | $7.26 | $6.2 | $6.4 |
Operating income | -$3.22 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$33.8 | $3.04 | $7.29 | $1.84 |
Net income | ||||
Net income | -$41.17 | -$27.11 | $112.77 | -$88.1 |
Income (for common shares) | -$41.17 |
(in millions $) | 30 Nov 2023 | 31 Aug 2023 | 1 Jul 2023 | 30 Nov 2022 |
---|---|---|---|---|
Net income | $8.51 | $8.51 | $4.33 | |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$45.6 | -$45.6 | ||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | -$24.56 | -$24.56 | -$41.6 | |
Sale and purchase of stock | $62.54 | $62.54 | ||
Net borrowings | ||||
Total cash flows from financing | $34.03 | $34.03 | $64.69 | |
Effect of exchange rate | -$0.12 | -$0.12 | $0 | |
Change in cash and equivalents | -$11.58 | -$11.58 | $28.14 | $42.44 |
(in millions $) | 30 Nov 2023 | 30 Dec 2022 | 30 Nov 2021 | 30 Nov 2020 |
---|---|---|---|---|
Net income | -$41.17 | $97.98 | -$112.25 | |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$127.75 | -$34.41 | $217.44 | |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | -$90.73 | -$61.1 | -$45.9 | -$45.88 |
Sale and purchase of stock | $228.69 | -$129.03 | $3.81 | |
Net borrowings | ||||
Total cash flows from financing | $132.74 | $160.75 | -$178.38 | -$42.54 |
Effect of exchange rate | -$0.2 | -$0.06 | $2.32 | -$2.42 |
Change in cash and equivalents | $4.98 | $101 | -$210.46 | $172.47 |
Market cap | $378.06M |
---|---|
Enterprise value | N/A |
Shares outstanding | 47.44M |
Revenue | $27.74M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$32.50M |
Revenue Q/Q | -282.02% |
Revenue Y/Y | -68.78% |
P/E ratio | -11.63 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 13.63 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | 2.83 |
EPS | -$0.69 |
---|---|
ROA | -4.36% |
ROE | N/A |
Debt/Equity | 1.63 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.61 |
Quick ratio | N/A |