Financial Statements — CSV
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Accounts Receivable | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 |
| Inventory | 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 Current Assets | 0.07 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Property, Plant & Equipment | 0.29 | 0.29 | 0.28 | 0.27 | 0.27 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 |
| Goodwill | 0.43 | 0.43 | 0.43 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.42 | 0.42 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 |
| Total Non-current Assets* | 1.30 | 1.29 | 1.29 | 1.22 | 0.84 | 1.23 | 1.23 | 1.22 | 1.22 | 1.20 | 1.18 | 1.11 | 1.11 | 1.14 | 1.13 | 1.13 | 1.12 |
| Total Assets | 1.37 | 1.35 | 1.34 | 1.28 | 1.28 | 1.28 | 1.27 | 1.26 | 1.26 | 1.24 | 1.22 | 1.15 | 1.15 | 1.18 | 1.16 | 1.17 | 1.16 |
| Accounts Payable | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Current Liabilities | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.06 | 0.05 | 0.06 | 0.05 | 0.04 | 0.05 | 0.05 | 0.04 | 0.05 | 0.06 | 0.05 | 0.05 |
| Long-term Debt | 0.53 | 0.52 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Non-current Liabilities* | 1.04 | 1.03 | 1.04 | 0.99 | 1.00 | 1.02 | 1.03 | 1.02 | 1.04 | 1.04 | 1.03 | 0.97 | 0.99 | 1.01 | 0.91 | 0.89 | 0.85 |
| Total Liabilities | 1.09 | 1.08 | 1.10 | 1.04 | 1.05 | 1.08 | 1.08 | 1.08 | 1.09 | 1.09 | 1.08 | 1.02 | 1.03 | 1.06 | 0.97 | 0.94 | 0.91 |
| Retained Earnings | 0.32 | 0.31 | 0.28 | 0.28 | 0.26 | 0.23 | 0.22 | 0.22 | 0.20 | 0.19 | 0.19 | 0.17 | 0.16 | 0.15 | 0.12 | 0.11 | 0.12 |
| Total Stockholder Equity | 0.28 | 0.27 | 0.24 | 0.24 | 0.22 | 0.20 | 0.19 | 0.18 | 0.16 | 0.16 | 0.15 | 0.13 | 0.12 | 0.12 | 0.19 | 0.23 | 0.25 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 | Q3
2021 |
|---|
| Total Revenue | 102.95 | 106.12 | 105.48 | 102.74 | 102.15 | 107.07 | 97.70 | 100.69 | 102.32 | 103.49 | 98.83 | 90.49 | 97.68 | 95.51 | 93.92 | 87.50 | 90.60 | 98.16 | 95.93 | 95.04 |
| Cost of Revenue | 67.91 | 67.48 | 68.83 | 66.50 | 66.21 | 69.23 | 64.06 | 65.20 | 65.33 | 66.23 | 64.21 | 63.08 | 66.48 | 64.46 | 62.48 | 61.90 | 62.89 | 63.68 | 63.57 | 61.88 |
| Gross Profit | 35.04 | 38.64 | 36.66 | 36.24 | 35.94 | 37.84 | 33.65 | 35.49 | 36.99 | 37.26 | 34.63 | 27.41 | 31.20 | 31.06 | 31.44 | 25.60 | 27.71 | 34.48 | 32.36 | 33.16 |
| Selling, General & Admin | 11.00 | 13.09 | 12.49 | 12.18 | 11.94 | 12.05 | 11.96 | 12.21 | 18.60 | 16.24 | 10.44 | 11.30 | 10.20 | 10.18 | 9.35 | 10.38 | 9.18 | 8.56 | 9.45 | 8.77 |
| Total Operating Expenses | 11.09 | 13.36 | 12.07 | 18.74 | 11.94 | 6.28 | 12.59 | 49.00 | 18.62 | 17.79 | 10.71 | 11.73 | 20.89 | 10.42 | 11.81 | 10.38 | 7.99 | 9.33 | 9.14 | 9.90 |
| Operating Income | 23.95 | 25.28 | 24.59 | 17.51 | 24.00 | 31.56 | 21.06 | 22.90 | 18.37 | 19.48 | 23.92 | 15.69 | 20.74 | 20.63 | 19.63 | 15.22 | 19.73 | 25.15 | 23.23 | 23.27 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | 8.04 | 8.32 | 8.71 | 9.05 | 9.28 | 9.40 | 8.54 | 7.69 | 6.68 | 5.99 | 5.54 | 5.31 | 5.08 |
| Pretax Income | 17.16 | 18.40 | 17.44 | 9.71 | 16.86 | 26.25 | 14.05 | 14.85 | 10.46 | 10.72 | 15.61 | 6.78 | 11.70 | 12.35 | 11.95 | 8.64 | 15.12 | 21.48 | 17.92 | 18.17 |
| Tax Provision | -- | -- | 1.87 | 3.43 | 5.26 | 8.19 | 4.12 | 4.93 | 3.51 | 3.52 | 4.29 | 2.06 | 3.27 | 3.57 | 3.67 | 2.64 | 4.23 | 5.70 | 4.85 | 5.13 |
| Net Income | 12.27 | 13.49 | 12.27 | 6.57 | 11.74 | 20.93 | 9.86 | 9.87 | 6.26 | 6.97 | 11.64 | 4.64 | 8.29 | 8.84 | 8.22 | 5.86 | 10.90 | 16.40 | 13.35 | 13.05 |
| Basic EPS | 0.78 | 0.86 | 0.77 | 0.42 | 0.75 | 1.35 | 0.65 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Diluted EPS | 0.77 | 0.84 | 0.76 | 0.41 | 0.74 | 1.34 | 0.62 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
Cash Flow Statement
(in millions USD)| Metric | 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 | Q3
2021 |
|---|
| Operating Cash Flow | 7.55 | 14.90 | 14.13 | 24.69 | 8.09 | 13.79 | 9.28 | 20.86 | 2.16 | 19.70 | 13.74 | 22.66 | 13.32 | 25.87 | 10.98 | 19.87 | 14.38 | 15.80 | 14.55 | 28.26 |
| Capital Expenditures | 5.33 | 3.90 | 7.91 | 6.71 | 2.85 | 3.16 | 4.39 | 4.61 | 3.55 | 3.55 | 4.97 | 4.11 | 3.98 | 4.98 | 5.74 | 6.88 | 6.59 | 6.88 | 9.63 | 6.50 |
| Free Cash Flow* | 2.23 | 11.00 | 6.21 | 17.99 | 5.24 | 10.63 | 4.89 | 16.24 | (1.39) | 16.15 | 8.77 | 18.55 | 9.34 | 20.89 | 5.24 | 12.99 | 7.79 | 8.92 | 4.92 | 21.76 |
| Investing Cash Flow | (9.50) | (3.88) | (3.27) | (44.72) | (2.68) | 15.50 | (4.35) | (3.68) | (2.98) | 7.37 | (3.62) | (3.49) | (2.61) | (47.29) | (29.79) | (12.52) | (2.43) | (7.76) | (1.32) | (3.27) |
| Financing Cash Flow | 1.59 | (9.80) | (10.42) | 19.88 | (8.65) | (25.81) | (5.03) | (17.41) | 0.64 | (26.91) | (10.27) | (18.47) | (11.03) | 21.54 | 19.16 | (7.59) | (11.78) | (8.31) | (13.17) | (25.39) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Dividends Per Share | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 |