IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — EBF

Balance Sheet

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents31.2831.8949.0855.7099.9832.6283.90100.34102.1187.0091.5291.2280.9782.1081.3389.3683.9175.83
Short-term Investments0.000.00--12.8622.660.0018.50----------------------
Accounts Receivable35.3136.4634.7640.2643.7343.9148.1448.2246.6345.7443.8940.8838.5837.9335.7133.8033.5233.17
Inventory60.8062.0856.0739.3841.7453.1142.3345.6548.0549.9248.3943.9040.3740.1536.3032.0033.3234.24
Total Current Assets132.58138.91143.45152.42212.36136.04199.32198.94198.71185.09185.88177.72161.87161.87154.73160.31155.19145.42
Property, Plant & Equipment57.4257.9661.5353.2054.8159.0955.9651.9950.6049.4450.2452.0553.8954.2953.4850.0552.2755.06
Goodwill106.59106.91106.5994.3594.35106.7692.3992.2291.9993.4488.6888.6888.6888.6688.6582.5382.5382.53
Intangible Assets40.9040.6536.7534.5336.4842.8242.0843.2742.5044.0842.6343.8147.8249.6650.6450.5852.6354.59
Total Non-current Assets*221.68222.92220.07193.64194.46225.62201.89199.93197.28201.56195.60199.89207.83211.38215.95199.48205.02211.08
Total Assets354.26361.83363.52346.06406.81361.66401.21398.87395.99386.65381.47377.61369.70373.25370.68359.79360.20356.50
Accounts Payable12.8919.6415.2512.0814.2923.1410.8613.0914.4715.3615.7816.6615.9518.8315.3612.2913.7712.03
Total Current Liabilities35.0341.1540.6832.3233.9045.8134.2935.6138.3839.3939.5141.4638.2640.4438.7332.8034.6131.23
Total Non-current Liabilities*14.4415.3012.1716.0414.5514.7019.3020.1119.9325.8426.6527.5225.4927.4828.4930.3031.2832.27
Total Liabilities49.4656.4552.8548.3648.4560.5153.5855.7258.3165.2366.1668.9863.7667.9267.2363.1065.8963.50
Retained Earnings198.70194.31204.66182.14244.24187.66232.52229.08224.64213.73208.90203.16197.85196.81195.87195.18192.69192.13
Total Stockholder Equity304.79305.38310.67297.70358.37301.15347.63343.15337.68321.42315.32308.63305.94305.32303.45296.69294.31293.00

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Total Revenue96.36100.1798.6898.6292.7099.7799.0497.2097.43104.62106.76111.29102.69110.25111.23107.6799.67102.97100.4596.93
Cost of Revenue68.2468.2268.5767.5365.3470.5269.2666.9769.7674.0973.6677.2574.3476.7776.0173.6672.2373.7771.5567.74
Gross Profit28.1331.9530.1031.0827.3629.2529.7830.2327.6730.5333.1034.0428.3533.4835.2234.0027.4429.2028.9029.19
Selling, General & Admin16.0816.9917.7217.5115.3116.3416.5616.9514.7417.4118.3418.3417.8817.2917.9417.6816.8917.5118.1018.92
Total Operating Expenses16.0816.9717.7217.5015.3516.2016.6016.9514.7417.4136.7418.3411.9752.9317.9417.6816.8917.5118.1018.64
Operating Income12.0514.9812.3813.5912.0213.0513.1813.2812.9413.1214.7115.7016.3816.1717.2816.3210.5511.6910.8110.55
Interest Expense------------------------0.000.000.000.000.000.000.000.00
Pretax Income12.0014.9318.1413.7212.4214.0814.2213.5213.8613.8215.2816.1616.1715.6716.9316.1510.0510.8110.6610.43
Tax Provision3.164.114.993.843.403.873.913.723.723.914.374.533.984.394.744.523.393.243.203.13
Net Income8.8510.8313.169.889.0210.2010.319.8010.159.9110.9111.6412.1911.2912.1911.636.667.567.467.30
Basic EPS0.350.430.510.390.350.390.400.380.400.380.420.450.470.440.470.450.250.290.290.28
Diluted EPS0.350.420.510.390.340.390.400.380.390.380.420.450.460.440.470.450.250.290.290.28

Cash Flow Statement

(in millions USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow17.8716.4318.4321.2312.7618.1626.987.9616.5717.5713.2121.7312.7812.247.5214.2416.389.7912.6211.89
Capital Expenditures8.200.722.790.351.640.632.251.371.621.161.622.100.991.540.771.042.392.041.400.71
Free Cash Flow*9.6815.7215.6320.8811.1217.5224.736.5914.9516.4011.5919.6311.7910.716.7513.2013.997.7511.2211.18
Investing Cash Flow(8.19)(4.70)(31.95)(0.34)5.289.7029.02(30.80)(11.82)(27.53)(8.51)(7.13)0.65(10.30)(0.76)(1.04)(2.39)(2.45)(5.32)0.12
Financing Cash Flow(6.39)(12.34)(21.58)(6.38)(6.74)(72.12)(3.25)(11.54)(7.05)(6.47)(6.46)(6.46)(6.46)(6.46)(6.45)(7.59)(9.35)(8.47)(6.52)(5.87)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Dividends Per Share0.250.250.250.250.252.750.250.250.250.250.250.250.250.250.250.250.250.250.250.23