IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — GIC

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents86.7061.7067.2055.1039.0038.9038.8029.9034.3044.9048.2020.0023.5014.6054.1041.6036.90
Accounts Receivable186.80149.90149.10156.80142.80140.10142.80133.90136.80140.50113.70127.30135.10118.90119.50111.20104.70
Inventory163.60177.40174.60171.20178.60165.30172.90162.80153.80164.30166.10189.40205.70204.40141.40131.40134.70
Total Current Assets449.30402.70404.20394.00372.90358.90366.90337.70337.90359.40335.40346.30372.10345.00322.00292.30282.90
Property, Plant & Equipment17.8018.1018.8019.4018.3019.7019.9020.1020.3020.6020.8018.5016.8016.7017.4016.8016.60
Goodwill40.6040.6040.6040.6039.6039.6039.6040.0040.6040.60--------------
Intangible Assets21.4022.2023.8024.6024.6026.2027.0027.8029.4030.20--------------
Total Non-current Assets*179.10178.40198.30192.50163.80172.70175.60179.70189.90194.60126.20128.10133.30101.40107.80110.50108.60
Total Assets628.40581.10602.50586.50536.70531.60542.50517.40527.80554.00461.60474.40505.40446.40429.80402.80391.50
Accounts Payable120.30101.90112.00115.00115.30113.20126.00112.20125.80118.80103.60113.20128.70123.00134.70130.10142.20
Short-term Debt----------------0.0040.300.0010.0030.0025.00------
Total Current Liabilities200.30177.00184.70187.30180.40178.00195.80176.90195.00231.30155.80180.10219.40207.10200.80190.30194.60
Total Non-current Liabilities*85.4084.20101.8094.0068.4074.4076.3080.3086.6090.9088.8092.3098.3068.5075.7078.0079.50
Total Liabilities285.70261.20286.50281.30248.80252.40272.10257.20281.60322.20244.60272.40317.70275.60276.50268.30274.10
Retained Earnings152.30126.10115.80107.1092.1087.5080.3069.6058.3045.3031.4018.905.60(10.30)(24.40)(41.40)(57.30)
Total Stockholder Equity342.70319.90316.00305.20287.90279.20270.40260.20246.20231.80217.00202.00187.70170.80153.30134.50117.40

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue386.60350.40345.60353.60358.90321.00302.30342.40347.80323.40320.10354.60325.80273.80260.50298.50318.50288.60262.00277.40
Cost of Revenue231.20228.50226.50227.60225.90208.90200.00226.10225.30212.50211.90238.30212.90175.40166.70191.90205.50180.80165.00175.40
Gross Profit155.40121.90119.10126.00133.00112.10102.30116.30122.50110.90108.20116.30112.9098.4093.80106.60113.00107.8097.00102.00
Selling, General & Admin106.10101.3099.5099.7099.5093.9087.8094.1096.1093.5086.8088.1083.8080.6076.1079.1082.5078.3070.9071.40
Total Operating Expenses*106.10101.3099.5099.7099.5093.9087.8094.10189.6093.5086.8088.1083.8080.6076.1079.10160.8078.3070.9071.40
Operating Income49.3020.6019.6026.3033.5018.2014.5022.2026.4017.4021.4028.2029.1017.8017.7027.5030.5029.5026.1030.60
Pretax Income50.3020.7019.6026.1033.8018.1014.1022.2026.3017.2021.3027.5028.8017.6017.6026.9030.2029.1026.1030.40
Tax Provision13.205.405.007.308.704.603.505.406.104.106.106.807.304.304.206.607.607.305.807.20
Net Income37.1016.6014.6018.8025.1013.6010.7016.8020.3013.2015.3020.7021.5013.2013.8020.2022.8022.0043.0023.10
Basic EPS0.960.420.380.480.650.350.290.440.520.340.400.540.560.350.360.530.600.581.130.61
Diluted EPS0.960.420.370.480.650.350.280.440.520.340.390.540.560.350.350.530.600.581.140.61

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow41.406.4020.0022.7031.703.4015.909.6018.806.408.3038.4037.0028.3026.8025.5012.00(14.10)(1.10)18.60
Capital Expenditures0.900.800.800.701.400.200.700.900.901.300.601.900.700.702.502.801.001.100.001.30
Free Cash Flow*40.505.6019.2022.0030.303.2015.208.7017.905.107.7036.5036.3027.6024.3022.7011.00(15.20)(1.10)17.30
Investing Cash Flow(0.90)(0.80)(0.80)(0.70)(5.40)(0.20)(0.70)(0.90)(0.90)(1.30)(0.60)(1.90)(73.00)(0.70)(2.20)(2.80)(1.00)(1.10)0.00(1.30)
Financing Cash Flow(15.50)(11.30)(18.80)(9.80)(10.10)(8.80)(9.60)(8.60)(8.90)(9.60)(7.40)(47.20)32.80(7.90)(16.10)(26.10)(1.90)14.40(38.80)(4.70)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Dividends Per Share0.280.280.260.260.260.260.250.250.250.250.200.200.200.200.180.180.180.181.160.16