Financial Statements — BZH
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 | 0.13 | 0.12 | 0.12 | 0.09 | 0.11 | 0.12 | 0.11 | 0.17 | 0.14 | 0.32 | 0.28 | 0.16 | 0.08 | 0.20 | 0.19 | 0.38 | 0.37 | 0.26 |
| Property, Plant & Equipment | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Goodwill | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Assets | 2.90 | 2.76 | 2.64 | 2.71 | 2.65 | 2.60 | 2.59 | 2.52 | 2.39 | 2.32 | 2.27 | 2.19 | 2.22 | 2.16 | 2.06 | 2.09 | 2.06 | 1.98 |
| Total Liabilities | 1.76 | 1.59 | 1.44 | 1.50 | 1.43 | 1.37 | 1.42 | 1.35 | 1.27 | 1.27 | 1.27 | 1.22 | 1.36 | 1.36 | 1.30 | 1.42 | 1.42 | 1.38 |
| Retained Earnings | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.38 | 0.33 | 0.30 | 0.26 | 0.18 | 0.14 | 0.10 | (0.01) | (0.06) | (0.11) | (0.19) | (0.23) | (0.25) |
| Total Stockholder Equity | 1.15 | 1.17 | 1.20 | 1.22 | 1.23 | 1.23 | 1.18 | 1.16 | 1.12 | 1.04 | 1.00 | 0.96 | 0.86 | 0.80 | 0.76 | 0.67 | 0.63 | 0.61 |
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 | 516.31 | 409.85 | 363.49 | 791.90 | 545.37 | 565.34 | 468.95 | 806.16 | 595.68 | 541.54 | 386.82 | 645.41 | 572.54 | 543.91 | 444.93 | 827.67 | 526.67 | 508.51 | 454.15 | 590.94 |
| Cost of Revenue* | 450.21 | 361.15 | 326.29 | 685.04 | 472.79 | 479.34 | 396.88 | 664.75 | 492.38 | 439.69 | 309.09 | 508.12 | 455.80 | 441.01 | 359.16 | 639.78 | 394.20 | 388.76 | 356.75 | 475.43 |
| Gross Profit | 66.10 | 48.70 | 37.20 | 106.86 | 72.58 | 86.00 | 72.08 | 141.41 | 103.30 | 101.85 | 77.73 | 137.29 | 116.74 | 102.90 | 85.77 | 187.89 | 132.47 | 119.75 | 97.40 | 115.51 |
| Selling, General & Admin | 55.39 | 50.19 | 52.99 | 52.76 | 53.10 | 49.20 | 49.77 | 50.70 | 49.66 | 44.00 | 41.99 | 49.90 | 46.46 | 42.78 | 40.65 | 48.26 | 45.76 | 45.53 | 37.77 | 43.38 |
| Total Operating Expenses | 77.47 | 67.67 | 69.05 | 82.05 | 76.29 | 72.63 | 69.94 | 83.16 | 74.78 | 65.86 | 57.47 | 75.23 | 68.84 | 64.10 | 57.27 | 78.19 | 65.23 | 65.14 | 56.46 | 68.64 |
| Operating Income | (11.36) | (18.97) | (31.84) | 24.81 | (3.71) | 13.37 | 2.14 | 58.25 | 28.52 | 35.99 | 20.27 | 62.06 | 47.90 | 38.79 | 28.50 | 109.70 | 67.24 | 54.61 | 40.94 | 46.87 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | (10.50) | (18.53) | (31.06) | 26.02 | (2.51) | 14.17 | 3.17 | 60.61 | 29.66 | 45.91 | 22.91 | 64.23 | 50.06 | 39.80 | 28.56 | 110.42 | 67.46 | 54.75 | 41.36 | 47.27 |
| Tax Provision | (6.27) | (17.63) | 1.53 | (3.98) | (2.18) | 1.39 | 0.04 | 8.54 | 2.45 | 6.74 | 1.18 | 8.47 | 6.24 | 5.09 | 4.16 | 23.59 | 13.15 | 10.07 | 6.46 | (1.09) |
| Net Income | (4.23) | (0.90) | (32.60) | 30.00 | (0.32) | 12.78 | 3.13 | 52.07 | 27.21 | 39.17 | 21.73 | 55.76 | 43.82 | 34.71 | 24.33 | 86.82 | 54.32 | 44.67 | 34.89 | 48.36 |
| Basic EPS | (0.16) | (0.03) | (1.13) | 1.02 | (0.01) | 0.42 | 0.10 | 1.72 | 0.89 | 1.27 | 0.71 | 1.84 | 1.44 | 1.14 | 0.81 | 2.86 | 1.78 | 1.46 | 1.15 | 1.61 |
| Diluted EPS | (0.16) | (0.03) | (1.13) | 1.01 | (0.01) | 0.42 | 0.10 | 1.69 | 0.88 | 1.26 | 0.70 | 1.81 | 1.42 | 1.13 | 0.80 | 2.82 | 1.76 | 1.45 | 1.14 | 1.58 |
* Derived from reported values
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 | (146.88) | (63.49) | (165.30) | 250.18 | (62.26) | 3.43 | (159.36) | 185.44 | (83.41) | (13.99) | (225.58) | 82.23 | 55.56 | 127.05 | (86.78) | 245.58 | (106.37) | 19.69 | (77.82) | (46.89) |
| Capital Expenditures | 7.01 | 7.80 | 5.56 | 7.47 | 7.97 | 7.84 | 5.22 | 5.66 | 5.19 | 5.96 | 5.54 | 6.21 | 6.30 | 4.58 | 3.25 | 3.86 | 5.00 | 3.30 | 2.89 | 4.33 |
| Free Cash Flow* | (153.89) | (71.29) | (170.85) | 242.70 | (70.23) | (4.41) | (164.58) | 179.77 | (88.60) | (19.95) | (231.13) | 76.01 | 49.27 | 122.47 | (90.02) | 241.72 | (111.37) | 16.39 | (80.71) | (51.21) |
| Investing Cash Flow | (7.27) | (8.04) | (6.31) | (7.00) | (3.25) | (3.73) | (5.67) | (6.14) | (5.11) | (5.98) | (12.78) | (7.85) | (14.04) | (4.54) | (3.23) | (3.77) | (4.90) | (3.22) | (2.81) | (4.18) |
| Financing Cash Flow | 161.81 | 67.59 | 77.39 | (115.02) | 47.47 | (10.70) | 41.89 | (45.12) | 31.56 | 47.04 | (9.60) | (3.75) | (5.00) | 0.00 | (5.17) | (71.78) | (4.17) | (6.11) | (6.62) | (57.82) |
* Derived from reported values