IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — BLBD

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.120.280.240.170.130.140.090.090.080.050.020.010.030.010.000.010.020.02
Accounts Receivable0.050.010.010.020.020.010.030.010.010.010.010.010.010.010.010.010.010.00
Inventory0.300.140.140.150.160.160.140.150.140.130.130.130.220.160.140.130.090.07
Total Current Assets0.510.470.430.360.330.330.280.270.240.200.170.160.270.190.160.160.120.11
Property, Plant & Equipment0.170.120.110.100.100.100.100.090.100.100.100.100.100.100.100.110.110.10
Goodwill0.260.020.020.020.020.020.020.020.020.020.020.020.020.020.020.020.020.02
Intangible Assets0.180.040.040.040.040.040.040.040.040.050.050.050.050.050.050.050.050.05
Total Non-current Assets*0.650.220.220.210.220.200.190.190.190.190.190.190.200.200.200.200.200.20
Total Assets1.170.690.640.580.540.540.470.460.430.390.360.350.460.400.360.360.330.31
Accounts Payable0.170.130.120.150.150.140.130.140.110.140.140.120.130.110.060.110.080.05
Total Current Liabilities0.310.250.240.230.230.230.200.220.190.220.200.180.190.170.110.170.140.11
Long-term Debt0.080.080.080.090.090.090.090.090.090.120.120.120.140.140.140.150.160.16
Total Non-current Liabilities0.200.140.140.130.130.130.130.130.170.160.170.180.250.200.210.240.240.25
Total Liabilities*0.510.390.370.350.350.360.330.350.360.380.370.360.440.370.330.410.380.36
Retained Earnings0.310.130.100.050.020.020.03-0.00(0.03)(0.07)(0.08)(0.09)(0.06)(0.05)(0.04)(0.03)(0.04)(0.04)
Total Stockholder Equity0.650.300.270.220.190.180.140.110.080.01-0.00(0.01)0.020.030.04(0.05)(0.05)(0.05)

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue517.16352.64333.08409.37398.01358.85313.87350.21333.37345.92317.66302.96294.28299.81235.73257.67206.08207.66129.22192.20
Cost of Revenue413.79281.99261.86322.95312.08288.00253.56290.61264.01282.28254.10252.97248.53264.17228.28262.07184.49204.50113.03179.18
Gross Profit103.3770.6571.2386.4185.9370.8560.3259.6169.3563.6463.5649.9945.7535.657.46(4.40)21.593.1616.2013.02
Selling, General & Admin40.7131.5333.5536.0735.8637.1427.2834.0329.6327.5725.6020.8326.3323.2116.8318.6520.5119.8618.2315.50
Total Operating Expenses40.7131.5333.5536.0735.8637.1427.2834.0329.6327.5725.6020.8366.3623.2116.8318.6520.5119.8618.2315.50
Operating Income62.6739.1237.6850.3450.0733.7133.0425.5839.7336.0737.9629.1719.4212.44(9.37)(23.05)1.09(16.70)(2.04)(2.47)
Interest Expense1.961.551.571.741.741.811.922.032.112.813.634.124.515.194.205.193.912.493.082.61
Pretax Income197.0236.5837.8851.1249.2333.6035.6126.0835.8832.3432.6324.498.746.92(14.34)(27.57)(2.08)(18.45)(4.94)(4.80)
Tax Provision10.179.109.1213.7312.389.138.696.589.948.268.458.661.881.39(2.98)(5.13)2.86(7.41)(1.76)(2.08)
Net Income185.2629.3030.7636.5036.4626.0528.7224.6628.7126.0226.1518.629.367.13(11.29)(23.09)(6.43)(12.15)(4.08)(2.39)
Basic EPS5.410.930.971.141.160.820.890.760.890.810.810.580.290.22(0.35)(0.75)(0.20)(0.38)(0.15)(0.09)
Diluted EPS5.270.900.941.111.120.790.860.710.850.790.810.580.290.22(0.35)(0.75)(0.20)(0.38)(0.15)(0.09)

Cash Flow Statement

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow31.0447.7636.5865.1256.9227.7726.4155.350.9954.550.2235.8039.4224.7919.9330.01(43.04)21.67(33.08)(40.00)
Capital Expenditures9.387.855.474.664.609.024.595.134.492.742.902.136.393.741.151.711.271.911.571.91
Free Cash Flow*21.6639.9131.1160.4652.3218.7521.8250.23(3.50)51.82(2.69)33.6733.0321.0518.7828.31(44.31)19.76(34.65)(41.91)
Investing Cash Flow(59.02)(7.85)(5.65)(4.81)(4.95)(9.02)(5.09)(5.68)(4.49)(2.74)(2.90)(2.13)(6.39)(3.74)(1.15)(1.70)(1.27)(1.91)(1.57)(1.91)
Financing Cash Flow(131.09)(5.75)(18.50)(4.06)(9.65)(24.12)(12.88)(10.40)(1.17)(36.01)1.00(5.41)(4.04)(10.09)(23.36)(44.34)55.95(8.96)27.0142.40

* Derived from reported values