Financial Statements — BGS
Balance Sheet
(in billions USD)| Metric | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.59 | 0.06 | 0.06 | 0.05 | 0.06 | 0.05 | 0.04 | 0.04 | 0.36 | 0.04 | 0.04 | 0.06 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 |
| Accounts Receivable | 0.13 | 0.15 | 0.16 | 0.14 | 0.14 | 0.16 | 0.14 | 0.14 | 0.15 | 0.14 | 0.16 | 0.18 | 0.15 | 0.16 | 0.18 | 0.12 | 0.14 |
| Inventory | 0.39 | 0.35 | 0.49 | 0.53 | 0.51 | 0.62 | 0.56 | 0.56 | 0.64 | 0.67 | 0.70 | 0.81 | 0.67 | 0.61 | 0.67 | 0.53 | 0.50 |
| Total Current Assets | 1.21 | 0.67 | 0.82 | 0.76 | 0.76 | 0.88 | 0.80 | 0.79 | 1.28 | 0.91 | 0.94 | 1.15 | 0.92 | 0.86 | 0.93 | 0.75 | 0.73 |
| Property, Plant & Equipment | 0.23 | 0.23 | 0.26 | 0.26 | 0.27 | 0.28 | 0.29 | 0.30 | 0.30 | 0.31 | 0.31 | 0.33 | 0.34 | 0.33 | 0.35 | 0.36 | 0.36 |
| Goodwill | 0.55 | 0.55 | 0.54 | 0.54 | 0.55 | 0.55 | 0.55 | 0.55 | 0.62 | 0.62 | 0.62 | 0.62 | 0.65 | 0.64 | 0.64 | 0.65 | 0.64 |
| Intangible Assets | 0.14 | 0.14 | 0.15 | 0.16 | 0.16 | 0.17 | 0.18 | 0.18 | 0.19 | 0.20 | 0.21 | 0.22 | 0.24 | 0.24 | 0.26 | 0.26 | 0.27 |
| Total Non-current Assets* | 2.15 | 2.16 | 2.13 | 2.17 | 2.20 | 2.54 | 2.55 | 2.58 | 2.68 | 2.80 | 2.82 | 2.83 | 3.00 | 2.98 | 3.01 | 3.01 | 3.01 |
| Total Assets | 3.36 | 2.84 | 2.94 | 2.94 | 2.95 | 3.42 | 3.35 | 3.36 | 3.96 | 3.72 | 3.75 | 3.98 | 3.92 | 3.84 | 3.95 | 3.76 | 3.74 |
| Accounts Payable | 0.12 | 0.12 | 0.17 | 0.15 | 0.14 | 0.18 | 0.13 | 0.13 | 0.18 | 0.14 | 0.13 | 0.23 | 0.16 | 0.15 | 0.20 | 0.12 | 0.13 |
| Total Current Liabilities | 0.75 | 0.23 | 0.25 | 0.26 | 0.23 | 0.54 | 0.49 | 0.24 | 0.84 | 0.23 | 0.23 | 0.35 | 0.28 | 0.25 | 0.30 | 0.22 | 0.21 |
| Long-term Debt | 2.52 | 2.01 | 2.03 | 1.99 | 2.01 | 2.08 | 2.04 | 2.04 | 2.48 | 2.25 | 2.28 | 2.42 | 2.29 | 2.28 | 2.41 | 2.33 | 2.33 |
| Total Non-current Liabilities* | 2.22 | 2.21 | 2.22 | 2.18 | 2.21 | 2.13 | 2.10 | 2.34 | 2.27 | 2.62 | 2.66 | 2.79 | 2.70 | 2.68 | 2.82 | 2.70 | 2.69 |
| Total Liabilities | 2.96 | 2.43 | 2.47 | 2.44 | 2.44 | 2.66 | 2.59 | 2.58 | 3.12 | 2.85 | 2.89 | 3.14 | 2.98 | 2.93 | 3.12 | 2.92 | 2.90 |
| Retained Earnings | 0.38 | 0.39 | 0.46 | 0.50 | 0.52 | 0.76 | 0.75 | 0.74 | 0.78 | 0.87 | 0.87 | 0.87 | 0.93 | 0.93 | 0.87 | 0.87 | 0.88 |
| Total Stockholder Equity | 0.40 | 0.40 | 0.47 | 0.50 | 0.51 | 0.76 | 0.77 | 0.78 | 0.84 | 0.87 | 0.86 | 0.84 | 0.94 | 0.91 | 0.83 | 0.84 | 0.84 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q4
2026 | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Total Revenue | 539.56 | 383.28 | 408.94 | 439.30 | 424.43 | 425.40 | 551.57 | 461.07 | 444.59 | 475.22 | 578.13 | 502.73 | 469.64 | 511.81 | 623.23 | 528.40 | 478.97 | 532.41 | 510.24 | 514.97 |
| Cost of Revenue | 416.82 | 303.64 | 329.05 | 340.29 | 337.44 | 335.32 | 432.88 | 358.73 | 352.55 | 366.34 | 452.96 | 388.90 | 367.36 | 397.58 | 497.15 | 422.64 | 402.47 | 431.12 | 403.54 | 409.30 |
| Gross Profit | 122.74 | 79.64 | 79.89 | 99.01 | 86.98 | 90.09 | 118.69 | 102.35 | 92.04 | 108.88 | 125.17 | 113.84 | 102.28 | 114.24 | 126.08 | 105.76 | 76.50 | 101.29 | 106.70 | 105.67 |
| Selling, General & Admin | 54.00 | 40.59 | 50.19 | 44.62 | 47.20 | 49.13 | 50.34 | 45.99 | 43.13 | 48.61 | 53.25 | 48.20 | 47.87 | 46.73 | 51.86 | 47.52 | 44.20 | 46.84 | 58.48 | 46.41 |
| Total Operating Expenses* | 94.49 | 45.05 | 90.85 | 87.99 | 64.95 | 54.24 | 375.45 | 51.10 | 48.24 | 124.44 | 83.62 | 186.34 | 53.08 | 52.06 | 59.91 | 156.57 | 49.56 | 44.96 | 63.39 | 51.81 |
| Operating Income | 28.24 | 34.58 | (10.96) | 11.03 | 22.03 | 35.85 | (256.76) | 51.25 | 43.80 | (15.56) | 41.55 | (72.50) | 49.19 | 62.18 | 66.17 | (50.81) | 26.94 | 56.32 | 43.31 | 53.86 |
| Pretax Income | (9.35) | (2.37) | (45.27) | (25.07) | (12.55) | (0.76) | (295.33) | 10.13 | 7.04 | (52.34) | 2.29 | (107.40) | 14.32 | 23.67 | 31.72 | (80.84) | (1.15) | 31.36 | 19.69 | 28.36 |
| Tax Provision | 5.83 | 1.61 | (12.73) | (5.93) | (2.78) | (1.60) | (72.92) | 2.66 | 3.10 | (12.10) | (0.29) | (24.66) | 3.76 | 20.25 | 7.42 | (21.25) | (1.41) | 7.71 | 7.52 | 7.61 |
| Net Income | (15.18) | (3.98) | (32.54) | (19.14) | (9.77) | 0.84 | (222.41) | 7.46 | 3.94 | (40.24) | 2.58 | (82.74) | 10.55 | 3.42 | 24.30 | (59.58) | 0.26 | 23.66 | 12.17 | 20.75 |
| Basic EPS | (0.19) | (0.05) | (0.41) | (0.24) | (0.12) | 0.01 | (2.81) | 0.09 | 0.05 | (0.51) | 0.02 | (1.11) | 0.15 | 0.05 | 0.35 | (0.83) | 0.01 | 0.34 | 0.19 | 0.32 |
| Diluted EPS | (0.19) | (0.05) | (0.41) | (0.24) | (0.12) | 0.01 | (2.81) | 0.09 | 0.05 | (0.51) | 0.02 | (1.11) | 0.15 | 0.05 | 0.35 | (0.83) | 0.00 | 0.34 | 0.18 | 0.32 |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Operating Cash Flow | 34.43 | 23.59 | (64.62) | 17.82 | 52.75 | 80.35 | 4.16 | 11.29 | 35.12 | 92.08 | 23.30 | 62.85 | 69.53 | 54.37 | (69.53) | (4.10) | 25.23 | (53.18) | 39.95 | 26.02 |
| Capital Expenditures | 6.18 | 4.87 | 6.10 | 6.37 | 10.39 | 8.68 | 4.84 | 6.13 | 7.62 | -- | 6.34 | 6.70 | 3.91 | 4.87 | 4.22 | 6.07 | 7.13 | 11.87 | 8.03 | 11.79 |
| Free Cash Flow* | 28.25 | 18.72 | (70.72) | 11.45 | 42.36 | 71.67 | (0.68) | 5.16 | 27.50 | -- | 16.96 | 56.15 | 65.62 | 49.51 | (73.76) | (10.18) | 18.10 | (65.04) | 31.92 | 14.24 |
| Investing Cash Flow | (7.93) | (51.39) | 53.02 | 4.39 | (10.34) | (8.68) | (4.83) | (6.11) | (8.06) | 46.89 | (6.19) | (6.61) | 47.51 | (4.86) | (4.22) | (33.24) | 3.18 | (11.36) | (7.94) | (11.75) |
| Financing Cash Flow | 500.76 | 36.22 | 18.43 | (29.90) | (31.90) | (75.47) | 15.08 | (7.04) | (25.53) | (457.95) | 300.33 | (49.58) | (126.48) | (64.10) | 90.98 | 39.22 | (20.75) | 51.35 | (35.03) | (23.45) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q4
2026 | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Dividends Per Share | 0.19 | 0.10 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 |