Financial Statements — BLBD
Balance Sheet
(in billions USD)| Metric | Q3
2026 | 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 | 0.12 | 0.28 | 0.24 | 0.17 | 0.13 | 0.14 | 0.09 | 0.09 | 0.08 | 0.05 | 0.02 | 0.01 | 0.03 | 0.01 | 0.00 | 0.01 | 0.02 | 0.02 |
| Accounts Receivable | 0.05 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Inventory | 0.30 | 0.14 | 0.14 | 0.15 | 0.16 | 0.16 | 0.14 | 0.15 | 0.14 | 0.13 | 0.13 | 0.13 | 0.22 | 0.16 | 0.14 | 0.13 | 0.09 | 0.07 |
| Total Current Assets | 0.51 | 0.47 | 0.43 | 0.36 | 0.33 | 0.33 | 0.28 | 0.27 | 0.24 | 0.20 | 0.17 | 0.16 | 0.27 | 0.19 | 0.16 | 0.16 | 0.12 | 0.11 |
| Property, Plant & Equipment | 0.17 | 0.12 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.10 |
| Goodwill | 0.26 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Intangible Assets | 0.18 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Total Non-current Assets* | 0.65 | 0.22 | 0.22 | 0.21 | 0.22 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
| Total Assets | 1.17 | 0.69 | 0.64 | 0.58 | 0.54 | 0.54 | 0.47 | 0.46 | 0.43 | 0.39 | 0.36 | 0.35 | 0.46 | 0.40 | 0.36 | 0.36 | 0.33 | 0.31 |
| Accounts Payable | 0.17 | 0.13 | 0.12 | 0.15 | 0.15 | 0.14 | 0.13 | 0.14 | 0.11 | 0.14 | 0.14 | 0.12 | 0.13 | 0.11 | 0.06 | 0.11 | 0.08 | 0.05 |
| Total Current Liabilities | 0.31 | 0.25 | 0.24 | 0.23 | 0.23 | 0.23 | 0.20 | 0.22 | 0.19 | 0.22 | 0.20 | 0.18 | 0.19 | 0.17 | 0.11 | 0.17 | 0.14 | 0.11 |
| Long-term Debt | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.12 | 0.12 | 0.12 | 0.14 | 0.14 | 0.14 | 0.15 | 0.16 | 0.16 |
| Total Non-current Liabilities | 0.20 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.17 | 0.16 | 0.17 | 0.18 | 0.25 | 0.20 | 0.21 | 0.24 | 0.24 | 0.25 |
| Total Liabilities* | 0.51 | 0.39 | 0.37 | 0.35 | 0.35 | 0.36 | 0.33 | 0.35 | 0.36 | 0.38 | 0.37 | 0.36 | 0.44 | 0.37 | 0.33 | 0.41 | 0.38 | 0.36 |
| Retained Earnings | 0.31 | 0.13 | 0.10 | 0.05 | 0.02 | 0.02 | 0.03 | -0.00 | (0.03) | (0.07) | (0.08) | (0.09) | (0.06) | (0.05) | (0.04) | (0.03) | (0.04) | (0.04) |
| Total Stockholder Equity | 0.65 | 0.30 | 0.27 | 0.22 | 0.19 | 0.18 | 0.14 | 0.11 | 0.08 | 0.01 | -0.00 | (0.01) | 0.02 | 0.03 | 0.04 | (0.05) | (0.05) | (0.05) |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | 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 |
|---|
| Total Revenue | 517.16 | 352.64 | 333.08 | 409.37 | 398.01 | 358.85 | 313.87 | 350.21 | 333.37 | 345.92 | 317.66 | 302.96 | 294.28 | 299.81 | 235.73 | 257.67 | 206.08 | 207.66 | 129.22 | 192.20 |
| Cost of Revenue | 413.79 | 281.99 | 261.86 | 322.95 | 312.08 | 288.00 | 253.56 | 290.61 | 264.01 | 282.28 | 254.10 | 252.97 | 248.53 | 264.17 | 228.28 | 262.07 | 184.49 | 204.50 | 113.03 | 179.18 |
| Gross Profit | 103.37 | 70.65 | 71.23 | 86.41 | 85.93 | 70.85 | 60.32 | 59.61 | 69.35 | 63.64 | 63.56 | 49.99 | 45.75 | 35.65 | 7.46 | (4.40) | 21.59 | 3.16 | 16.20 | 13.02 |
| Selling, General & Admin | 40.71 | 31.53 | 33.55 | 36.07 | 35.86 | 37.14 | 27.28 | 34.03 | 29.63 | 27.57 | 25.60 | 20.83 | 26.33 | 23.21 | 16.83 | 18.65 | 20.51 | 19.86 | 18.23 | 15.50 |
| Total Operating Expenses | 40.71 | 31.53 | 33.55 | 36.07 | 35.86 | 37.14 | 27.28 | 34.03 | 29.63 | 27.57 | 25.60 | 20.83 | 66.36 | 23.21 | 16.83 | 18.65 | 20.51 | 19.86 | 18.23 | 15.50 |
| Operating Income | 62.67 | 39.12 | 37.68 | 50.34 | 50.07 | 33.71 | 33.04 | 25.58 | 39.73 | 36.07 | 37.96 | 29.17 | 19.42 | 12.44 | (9.37) | (23.05) | 1.09 | (16.70) | (2.04) | (2.47) |
| Interest Expense | 1.96 | 1.55 | 1.57 | 1.74 | 1.74 | 1.81 | 1.92 | 2.03 | 2.11 | 2.81 | 3.63 | 4.12 | 4.51 | 5.19 | 4.20 | 5.19 | 3.91 | 2.49 | 3.08 | 2.61 |
| Pretax Income | 197.02 | 36.58 | 37.88 | 51.12 | 49.23 | 33.60 | 35.61 | 26.08 | 35.88 | 32.34 | 32.63 | 24.49 | 8.74 | 6.92 | (14.34) | (27.57) | (2.08) | (18.45) | (4.94) | (4.80) |
| Tax Provision | 10.17 | 9.10 | 9.12 | 13.73 | 12.38 | 9.13 | 8.69 | 6.58 | 9.94 | 8.26 | 8.45 | 8.66 | 1.88 | 1.39 | (2.98) | (5.13) | 2.86 | (7.41) | (1.76) | (2.08) |
| Net Income | 185.26 | 29.30 | 30.76 | 36.50 | 36.46 | 26.05 | 28.72 | 24.66 | 28.71 | 26.02 | 26.15 | 18.62 | 9.36 | 7.13 | (11.29) | (23.09) | (6.43) | (12.15) | (4.08) | (2.39) |
| Basic EPS | 5.41 | 0.93 | 0.97 | 1.14 | 1.16 | 0.82 | 0.89 | 0.76 | 0.89 | 0.81 | 0.81 | 0.58 | 0.29 | 0.22 | (0.35) | (0.75) | (0.20) | (0.38) | (0.15) | (0.09) |
| Diluted EPS | 5.27 | 0.90 | 0.94 | 1.11 | 1.12 | 0.79 | 0.86 | 0.71 | 0.85 | 0.79 | 0.81 | 0.58 | 0.29 | 0.22 | (0.35) | (0.75) | (0.20) | (0.38) | (0.15) | (0.09) |
Cash Flow Statement
(in millions USD)| Metric | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | 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 |
|---|
| Operating Cash Flow | 31.04 | 47.76 | 36.58 | 65.12 | 56.92 | 27.77 | 26.41 | 55.35 | 0.99 | 54.55 | 0.22 | 35.80 | 39.42 | 24.79 | 19.93 | 30.01 | (43.04) | 21.67 | (33.08) | (40.00) |
| Capital Expenditures | 9.38 | 7.85 | 5.47 | 4.66 | 4.60 | 9.02 | 4.59 | 5.13 | 4.49 | 2.74 | 2.90 | 2.13 | 6.39 | 3.74 | 1.15 | 1.71 | 1.27 | 1.91 | 1.57 | 1.91 |
| Free Cash Flow* | 21.66 | 39.91 | 31.11 | 60.46 | 52.32 | 18.75 | 21.82 | 50.23 | (3.50) | 51.82 | (2.69) | 33.67 | 33.03 | 21.05 | 18.78 | 28.31 | (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) | 27.01 | 42.40 |
* Derived from reported values