Financial Statements — EBF
Balance Sheet
(in millions 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 | 31.28 | 31.89 | 49.08 | 55.70 | 99.98 | 32.62 | 83.90 | 100.34 | 102.11 | 87.00 | 91.52 | 91.22 | 80.97 | 82.10 | 81.33 | 89.36 | 83.91 | 75.83 |
| Short-term Investments | 0.00 | 0.00 | -- | 12.86 | 22.66 | 0.00 | 18.50 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 35.31 | 36.46 | 34.76 | 40.26 | 43.73 | 43.91 | 48.14 | 48.22 | 46.63 | 45.74 | 43.89 | 40.88 | 38.58 | 37.93 | 35.71 | 33.80 | 33.52 | 33.17 |
| Inventory | 60.80 | 62.08 | 56.07 | 39.38 | 41.74 | 53.11 | 42.33 | 45.65 | 48.05 | 49.92 | 48.39 | 43.90 | 40.37 | 40.15 | 36.30 | 32.00 | 33.32 | 34.24 |
| Total Current Assets | 132.58 | 138.91 | 143.45 | 152.42 | 212.36 | 136.04 | 199.32 | 198.94 | 198.71 | 185.09 | 185.88 | 177.72 | 161.87 | 161.87 | 154.73 | 160.31 | 155.19 | 145.42 |
| Property, Plant & Equipment | 57.42 | 57.96 | 61.53 | 53.20 | 54.81 | 59.09 | 55.96 | 51.99 | 50.60 | 49.44 | 50.24 | 52.05 | 53.89 | 54.29 | 53.48 | 50.05 | 52.27 | 55.06 |
| Goodwill | 106.59 | 106.91 | 106.59 | 94.35 | 94.35 | 106.76 | 92.39 | 92.22 | 91.99 | 93.44 | 88.68 | 88.68 | 88.68 | 88.66 | 88.65 | 82.53 | 82.53 | 82.53 |
| Intangible Assets | 40.90 | 40.65 | 36.75 | 34.53 | 36.48 | 42.82 | 42.08 | 43.27 | 42.50 | 44.08 | 42.63 | 43.81 | 47.82 | 49.66 | 50.64 | 50.58 | 52.63 | 54.59 |
| Total Non-current Assets* | 221.68 | 222.92 | 220.07 | 193.64 | 194.46 | 225.62 | 201.89 | 199.93 | 197.28 | 201.56 | 195.60 | 199.89 | 207.83 | 211.38 | 215.95 | 199.48 | 205.02 | 211.08 |
| Total Assets | 354.26 | 361.83 | 363.52 | 346.06 | 406.81 | 361.66 | 401.21 | 398.87 | 395.99 | 386.65 | 381.47 | 377.61 | 369.70 | 373.25 | 370.68 | 359.79 | 360.20 | 356.50 |
| Accounts Payable | 12.89 | 19.64 | 15.25 | 12.08 | 14.29 | 23.14 | 10.86 | 13.09 | 14.47 | 15.36 | 15.78 | 16.66 | 15.95 | 18.83 | 15.36 | 12.29 | 13.77 | 12.03 |
| Total Current Liabilities | 35.03 | 41.15 | 40.68 | 32.32 | 33.90 | 45.81 | 34.29 | 35.61 | 38.38 | 39.39 | 39.51 | 41.46 | 38.26 | 40.44 | 38.73 | 32.80 | 34.61 | 31.23 |
| Total Non-current Liabilities* | 14.44 | 15.30 | 12.17 | 16.04 | 14.55 | 14.70 | 19.30 | 20.11 | 19.93 | 25.84 | 26.65 | 27.52 | 25.49 | 27.48 | 28.49 | 30.30 | 31.28 | 32.27 |
| Total Liabilities | 49.46 | 56.45 | 52.85 | 48.36 | 48.45 | 60.51 | 53.58 | 55.72 | 58.31 | 65.23 | 66.16 | 68.98 | 63.76 | 67.92 | 67.23 | 63.10 | 65.89 | 63.50 |
| Retained Earnings | 198.70 | 194.31 | 204.66 | 182.14 | 244.24 | 187.66 | 232.52 | 229.08 | 224.64 | 213.73 | 208.90 | 203.16 | 197.85 | 196.81 | 195.87 | 195.18 | 192.69 | 192.13 |
| Total Stockholder Equity | 304.79 | 305.38 | 310.67 | 297.70 | 358.37 | 301.15 | 347.63 | 343.15 | 337.68 | 321.42 | 315.32 | 308.63 | 305.94 | 305.32 | 303.45 | 296.69 | 294.31 | 293.00 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q4
2026 | 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 |
|---|
| Total Revenue | 96.36 | 100.17 | 98.68 | 98.62 | 92.70 | 99.77 | 99.04 | 97.20 | 97.43 | 104.62 | 106.76 | 111.29 | 102.69 | 110.25 | 111.23 | 107.67 | 99.67 | 102.97 | 100.45 | 96.93 |
| Cost of Revenue | 68.24 | 68.22 | 68.57 | 67.53 | 65.34 | 70.52 | 69.26 | 66.97 | 69.76 | 74.09 | 73.66 | 77.25 | 74.34 | 76.77 | 76.01 | 73.66 | 72.23 | 73.77 | 71.55 | 67.74 |
| Gross Profit | 28.13 | 31.95 | 30.10 | 31.08 | 27.36 | 29.25 | 29.78 | 30.23 | 27.67 | 30.53 | 33.10 | 34.04 | 28.35 | 33.48 | 35.22 | 34.00 | 27.44 | 29.20 | 28.90 | 29.19 |
| Selling, General & Admin | 16.08 | 16.99 | 17.72 | 17.51 | 15.31 | 16.34 | 16.56 | 16.95 | 14.74 | 17.41 | 18.34 | 18.34 | 17.88 | 17.29 | 17.94 | 17.68 | 16.89 | 17.51 | 18.10 | 18.92 |
| Total Operating Expenses | 16.08 | 16.97 | 17.72 | 17.50 | 15.35 | 16.20 | 16.60 | 16.95 | 14.74 | 17.41 | 36.74 | 18.34 | 11.97 | 52.93 | 17.94 | 17.68 | 16.89 | 17.51 | 18.10 | 18.64 |
| Operating Income | 12.05 | 14.98 | 12.38 | 13.59 | 12.02 | 13.05 | 13.18 | 13.28 | 12.94 | 13.12 | 14.71 | 15.70 | 16.38 | 16.17 | 17.28 | 16.32 | 10.55 | 11.69 | 10.81 | 10.55 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 12.00 | 14.93 | 18.14 | 13.72 | 12.42 | 14.08 | 14.22 | 13.52 | 13.86 | 13.82 | 15.28 | 16.16 | 16.17 | 15.67 | 16.93 | 16.15 | 10.05 | 10.81 | 10.66 | 10.43 |
| Tax Provision | 3.16 | 4.11 | 4.99 | 3.84 | 3.40 | 3.87 | 3.91 | 3.72 | 3.72 | 3.91 | 4.37 | 4.53 | 3.98 | 4.39 | 4.74 | 4.52 | 3.39 | 3.24 | 3.20 | 3.13 |
| Net Income | 8.85 | 10.83 | 13.16 | 9.88 | 9.02 | 10.20 | 10.31 | 9.80 | 10.15 | 9.91 | 10.91 | 11.64 | 12.19 | 11.29 | 12.19 | 11.63 | 6.66 | 7.56 | 7.46 | 7.30 |
| Basic EPS | 0.35 | 0.43 | 0.51 | 0.39 | 0.35 | 0.39 | 0.40 | 0.38 | 0.40 | 0.38 | 0.42 | 0.45 | 0.47 | 0.44 | 0.47 | 0.45 | 0.25 | 0.29 | 0.29 | 0.28 |
| Diluted EPS | 0.35 | 0.42 | 0.51 | 0.39 | 0.34 | 0.39 | 0.40 | 0.38 | 0.39 | 0.38 | 0.42 | 0.45 | 0.46 | 0.44 | 0.47 | 0.45 | 0.25 | 0.29 | 0.29 | 0.28 |
Cash Flow Statement
(in millions USD)| Metric | Q4
2026 | 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 |
|---|
| Operating Cash Flow | 17.87 | 16.43 | 18.43 | 21.23 | 12.76 | 18.16 | 26.98 | 7.96 | 16.57 | 17.57 | 13.21 | 21.73 | 12.78 | 12.24 | 7.52 | 14.24 | 16.38 | 9.79 | 12.62 | 11.89 |
| Capital Expenditures | 8.20 | 0.72 | 2.79 | 0.35 | 1.64 | 0.63 | 2.25 | 1.37 | 1.62 | 1.16 | 1.62 | 2.10 | 0.99 | 1.54 | 0.77 | 1.04 | 2.39 | 2.04 | 1.40 | 0.71 |
| Free Cash Flow* | 9.68 | 15.72 | 15.63 | 20.88 | 11.12 | 17.52 | 24.73 | 6.59 | 14.95 | 16.40 | 11.59 | 19.63 | 11.79 | 10.71 | 6.75 | 13.20 | 13.99 | 7.75 | 11.22 | 11.18 |
| Investing Cash Flow | (8.19) | (4.70) | (31.95) | (0.34) | 5.28 | 9.70 | 29.02 | (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)| Metric | Q4
2026 | 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 |
|---|
| Dividends Per Share | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 2.75 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.23 |