Overview Financials Chart Business Summary Filings Ownership Valuation

← Scroll for more →

Financial Statements — ETD

Balance Sheet

(in millions USD)

Metric	Q4 2026	Q3 2026	Q2 2026	Q1 2026	Q4 2025	Q3 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
Cash & Equivalents	73.63	66.57	64.27	73.65	76.18	65.73	59.23	69.71	63.86	57.08	56.89	62.13	61.03	85.39	92.88	109.92	95.05	105.21	93.67	104.60
Short-term Investments	59.62	39.92	75.07	49.99	59.96	107.20	76.70	91.32	--	82.00	--	--	--	--	--	0.00	--	--	--	--
Accounts Receivable	4.39	5.17	4.49	5.69	6.07	7.31	6.86	6.77	7.99	5.01	11.05	11.58	15.82	10.70	8.61	17.02	11.55	7.50	7.94	9.03
Inventory	148.46	148.58	141.94	139.92	140.89	150.38	143.20	142.04	144.47	142.01	149.62	149.20	151.66	159.87	167.66	176.50	182.69	164.55	158.74	143.98
Total Current Assets	305.45	288.15	312.04	299.34	309.93	361.39	313.35	332.68	326.31	316.20	352.80	359.45	351.95	338.41	351.69	346.75	340.85	316.24	300.84	295.28
Property, Plant & Equipment	205.65	206.25	207.74	208.46	210.24	211.01	213.88	215.26	219.01	212.61	221.50	222.17	223.28	223.70	221.78	223.53	223.07	222.20	228.14	231.45
Goodwill	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39	25.39
Intangible Assets	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74	19.74
Total Non-current Assets*	313.36	435.11	402.72	437.77	319.41	377.35	424.35	329.50	415.91	416.38	386.77	338.03	389.37	375.58	370.16	324.31	374.05	373.08	377.45	340.18
Total Assets	719.67	723.26	714.77	737.11	737.10	738.74	737.70	744.92	742.22	732.57	739.56	745.45	741.32	713.98	721.85	719.90	714.90	689.33	678.29	683.25
Accounts Payable	30.12	25.48	23.19	25.30	22.14	26.97	27.22	27.40	24.77	23.72	29.63	28.57	28.04	30.46	36.74	37.37	42.70	37.45	36.46	37.79
Total Current Liabilities	148.36	148.65	135.85	157.54	152.85	157.79	157.32	153.70	156.11	150.08	164.94	163.10	174.36	175.72	208.29	215.64	230.44	222.82	232.77	223.90
Long-term Debt	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	50.20	0.00
Total Non-current Liabilities*	99.85	100.88	100.84	104.17	101.98	101.80	105.74	108.31	108.77	103.78	112.07	111.35	113.77	101.20	97.82	96.93	100.53	100.77	100.48	107.93
Total Liabilities	248.21	249.52	236.68	261.72	254.83	259.59	263.05	262.00	264.88	253.85	277.01	274.45	288.13	276.92	306.11	312.57	330.96	323.59	333.25	331.83
Retained Earnings	778.48	776.70	780.74	778.97	784.88	782.58	777.90	783.37	774.81	782.94	762.83	769.82	753.59	739.38	719.37	710.37	686.99	669.65	650.13	655.35
Total Stockholder Equity	471.55	473.83	478.17	475.48	482.36	479.24	474.73	482.98	477.39	478.82	462.58	471.03	453.20	437.09	415.77	407.35	383.98	365.77	345.07	351.44

← Scroll for more columns →

* 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	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	146.75	135.84	149.92	146.98	160.36	142.70	154.34	168.63	146.42	157.26	163.89	187.38	186.32	203.16	214.53	229.68	197.66	208.09	182.33	178.32
Cost of Revenue	54.14	55.15	58.65	56.79	64.30	55.34	60.47	66.17	56.60	62.42	63.75	72.19	74.77	79.14	84.91	95.90	78.20	85.82	73.14	73.73
Gross Profit	92.62	80.69	91.27	90.20	96.06	87.36	93.87	102.46	89.82	94.84	100.14	115.18	111.55	124.02	129.62	133.79	119.46	122.27	109.19	104.60
Selling, General & Admin	33.14	33.03	33.45	35.14	80.79	76.25	76.07	80.41	75.25	76.67	80.30	84.55	83.23	87.15	91.96	91.46	88.27	89.61	81.58	79.76
Total Operating Expenses	78.27	74.21	77.04	80.23	80.79	76.36	76.30	79.83	74.50	76.68	81.79	83.49	82.76	86.95	89.97	91.84	86.81	85.98	81.83	80.53
Operating Income	14.35	6.47	14.23	9.97	15.27	11.00	17.57	22.63	15.33	18.16	18.35	31.69	28.79	37.07	39.65	41.95	32.65	36.29	27.36	24.06
Pretax Income	15.62	7.83	15.72	14.01	16.66	12.54	19.70	24.72	17.30	20.12	20.08	33.26	29.86	37.92	39.99	41.97	32.59	36.22	27.34	24.00
Tax Provision	3.87	1.90	3.97	3.56	4.39	2.93	4.98	6.21	4.35	5.12	5.14	7.85	7.50	9.75	10.11	10.45	7.88	9.32	7.19	5.84
Net Income	11.75	5.93	11.74	10.45	--	9.61	--	18.51	12.95	15.00	14.94	25.41	22.36	28.17	29.88	31.52	24.71	26.89	20.15	18.16
Basic EPS	--	0.23	0.46	0.41	0.48	0.38	0.58	0.72	0.51	0.59	0.59	0.99	0.88	1.11	1.17	1.24	0.97	1.06	0.79	0.72
Diluted EPS	--	0.23	0.46	0.41	0.48	0.37	0.57	0.73	0.50	0.59	0.58	0.99	0.87	1.10	1.17	1.24	0.97	1.05	0.79	0.72

← Scroll for more columns →

Cash Flow Statement

(in millions USD)

Metric	Q4 2026	Q3 2026	Q2 2026	Q1 2026	Q4 2025	Q3 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	22.42	15.05	(1.83)	16.83	24.82	36.88	15.08	26.24	27.26	10.00	16.70	26.31	33.42	2.52	38.42	29.36	17.30	5.71	16.99	27.79
Capital Expenditures	2.79	2.96	2.90	2.40	1.92	9.35	3.59	2.07	0.17	7.37	3.70	3.21	2.21	5.29	3.18	4.36	5.30	2.20	1.53	1.69
Free Cash Flow*	19.63	12.10	(4.72)	14.43	22.90	27.53	11.49	24.17	27.09	2.63	13.00	23.10	31.21	(2.78)	35.24	25.00	12.00	3.51	15.46	26.11
Investing Cash Flow	(0.78)	(2.82)	1.89	(1.10)	(4.60)	2.25	(2.78)	(9.91)	(3.80)	(8.27)	1.99	(15.93)	(41.77)	(10.29)	(33.52)	(6.03)	(12.41)	6.01	(1.53)	(1.69)
Financing Cash Flow	(14.87)	(10.07)	(10.07)	(18.30)	(10.01)	(42.59)	(22.48)	(10.03)	(9.77)	(8.68)	(23.85)	(9.30)	(16.41)	(0.09)	(21.78)	(8.24)	(15.13)	0.65	(26.28)	(30.59)

← Scroll for more columns →

* Derived from reported values

Dividends Per Share

(USD)

Metric	Q1 2021
Dividends Per Share	0.21

← Scroll for more columns →