Financial Statements — ICFI
Balance Sheet
(in billions USD)| Metric | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
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 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Accounts Receivable | 0.24 | 0.24 | 0.23 | 0.21 | 0.24 | 0.21 | 0.21 | 0.21 | 0.23 | 0.22 | 0.28 | 0.22 | 0.21 | 0.22 | 0.24 | 0.21 |
| Total Current Assets | 0.58 | 0.52 | 0.57 | 0.51 | 0.51 | 0.49 | 0.46 | 0.48 | 0.48 | 0.45 | 0.53 | 0.45 | 0.45 | 0.45 | 0.46 | 0.45 |
| Property, Plant & Equipment | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.07 | 0.06 | 0.05 | 0.05 | 0.06 |
| Goodwill | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.22 | 1.22 | 1.22 | 1.24 | 1.21 | 1.19 | 1.04 | 1.05 | 0.91 | 0.91 | 0.91 |
| Intangible Assets | 0.07 | 0.07 | 0.09 | 0.10 | 0.10 | 0.07 | 0.08 | 0.10 | 0.12 | 0.12 | 0.14 | 0.07 | 0.07 | 0.05 | 0.05 | 0.06 |
| Total Non-current Assets* | 1.52 | 1.53 | 1.54 | 1.57 | 1.56 | 1.54 | 1.54 | 1.58 | 1.64 | 1.62 | 1.63 | 1.40 | 1.40 | 1.16 | 1.17 | 1.18 |
| Total Assets | 2.10 | 2.05 | 2.11 | 2.07 | 2.08 | 2.03 | 2.01 | 2.06 | 2.12 | 2.07 | 2.16 | 1.85 | 1.86 | 1.61 | 1.63 | 1.63 |
| Accounts Payable | 0.08 | 0.09 | 0.14 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.11 | 0.11 | 0.13 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 |
| Short-term Debt | 0.00 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 0.42 | 0.36 | 0.40 | 0.39 | 0.38 | 0.41 | 0.39 | 0.37 | 0.37 | 0.35 | 0.37 | 0.34 | 0.34 | 0.38 | 0.37 | 0.38 |
| Long-term Debt | 0.41 | 0.44 | 0.45 | 0.46 | 0.50 | 0.42 | 0.43 | 0.53 | 0.60 | 0.60 | 0.70 | 0.45 | 0.46 | 0.28 | 0.33 | 0.32 |
| Total Non-current Liabilities* | 0.63 | 0.67 | 0.69 | 0.68 | 0.72 | 0.64 | 0.67 | 0.79 | 0.87 | 0.87 | 0.95 | 0.69 | 0.71 | 0.43 | 0.49 | 0.50 |
| Total Liabilities | 1.05 | 1.02 | 1.09 | 1.07 | 1.11 | 1.05 | 1.06 | 1.16 | 1.24 | 1.23 | 1.32 | 1.03 | 1.05 | 0.82 | 0.86 | 0.88 |
| Retained Earnings | 1.00 | 0.97 | 0.94 | 0.92 | 0.90 | 0.85 | 0.82 | 0.76 | 0.73 | 0.72 | 0.70 | 0.68 | 0.66 | 0.64 | 0.62 | 0.60 |
| Total Stockholder Equity | 1.05 | 1.03 | 1.02 | 1.00 | 0.97 | 0.98 | 0.94 | 0.89 | 0.87 | 0.85 | 0.84 | 0.82 | 0.80 | 0.79 | 0.77 | 0.75 |
* 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 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Total Revenue | 474.50 | 437.50 | 443.67 | 465.41 | 476.16 | 487.62 | 496.32 | 517.00 | 512.03 | 478.35 | 501.52 | 500.09 | 483.28 | 475.61 | 467.78 | 423.11 | 413.47 | 387.99 | 394.06 | 392.53 |
| Cost of Revenue | 297.86 | 270.64 | 285.32 | 290.55 | 298.43 | 302.54 | 317.11 | 325.05 | 329.33 | 303.55 | 323.50 | 325.40 | 312.57 | 300.06 | 307.30 | 268.90 | 258.16 | 246.67 | 254.18 | 246.65 |
| Gross Profit | 176.64 | 166.86 | 158.35 | 174.86 | 177.73 | 185.08 | 179.22 | 191.95 | 182.70 | 174.81 | 178.02 | 174.68 | 170.72 | 175.55 | 160.48 | 154.21 | 155.31 | 141.32 | 139.89 | 145.88 |
| Selling, General & Admin | 123.33 | 118.83 | 115.24 | 122.26 | 123.02 | 131.89 | 129.45 | 132.82 | 127.09 | 123.35 | 131.55 | 126.52 | 123.73 | 136.72 | 118.29 | 114.40 | 117.45 | 114.47 | 99.94 | 106.18 |
| Total Operating Expenses | 136.75 | 132.01 | 129.72 | 136.43 | 137.72 | 146.69 | 142.75 | 145.93 | 140.29 | 137.89 | 146.11 | 142.63 | 139.27 | 152.50 | 132.25 | 124.43 | 127.61 | 122.73 | 107.62 | 113.93 |
| Operating Income | 39.89 | 34.86 | 28.63 | 38.43 | 40.01 | 38.39 | 36.47 | 46.02 | 42.41 | 36.92 | 31.90 | 32.05 | 31.45 | 23.05 | 28.23 | 29.78 | 27.70 | 18.59 | 32.27 | 31.95 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 7.47 | 4.10 | 2.70 | 2.41 | 2.55 | 2.61 |
| Pretax Income | 32.78 | 27.39 | 21.30 | 30.75 | 29.95 | 30.00 | 31.05 | 37.93 | 34.74 | 29.79 | 24.08 | 21.24 | 21.44 | 11.93 | 21.65 | 25.77 | 24.64 | 15.97 | 29.80 | 29.30 |
| Tax Provision | 5.83 | 6.87 | 3.99 | 6.98 | 6.29 | 3.15 | 6.49 | 5.25 | 9.13 | 7.63 | 0.34 | 0.93 | 5.04 | 3.05 | 2.54 | 7.37 | 6.78 | 3.89 | 9.41 | 8.98 |
| Net Income | 26.95 | 20.52 | 17.31 | 23.77 | 23.66 | 26.85 | 24.56 | 32.68 | 25.61 | 22.16 | 23.74 | 20.31 | 16.40 | 8.88 | 19.11 | 18.40 | 17.86 | 12.08 | 20.39 | 20.31 |
| Basic EPS | 1.50 | 1.12 | 0.94 | 1.29 | 1.29 | 1.45 | 1.31 | 1.74 | 1.37 | 1.18 | 1.26 | 1.08 | 0.87 | 0.47 | 1.01 | 0.98 | 0.95 | 0.64 | 1.08 | 1.08 |
| Diluted EPS | 1.49 | 1.12 | 0.95 | 1.28 | 1.28 | 1.44 | 1.29 | 1.73 | 1.36 | 1.16 | 1.25 | 1.07 | 0.87 | 0.46 | 1.01 | 0.97 | 0.94 | 0.62 | 1.07 | 1.07 |
Cash Flow Statement
(in millions USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Operating Cash Flow | 99.72 | (3.14) | 75.63 | 47.32 | 51.96 | (33.03) | 95.36 | 76.18 | (10.00) | 106.83 | 25.67 | 36.71 | (16.83) | 155.61 | 0.19 | 13.46 | (7.05) | 45.44 | 58.42 | 1.38 |
| Capital Expenditures | 5.69 | 2.83 | 6.91 | 5.54 | 5.75 | 3.45 | 5.87 | 15.56 | 5.23 | 4.46 | 4.74 | 6.70 | 6.44 | 7.15 | 6.30 | 4.57 | 6.45 | 7.65 | 4.80 | 3.88 |
| Free Cash Flow* | 94.03 | (5.97) | 68.71 | 41.78 | 46.21 | (36.49) | 89.49 | 60.63 | (15.23) | 102.37 | 20.94 | 30.01 | (23.27) | 148.46 | (6.11) | 8.89 | (13.51) | 37.79 | 53.62 | (2.50) |
| Investing Cash Flow | (5.69) | (2.83) | (7.17) | (5.54) | (5.35) | (3.45) | (61.23) | (13.57) | (3.51) | (0.28) | 42.41 | (38.90) | (6.90) | (5.44) | (245.29) | (8.11) | -- | (182.20) | (4.80) | (3.88) |
| Financing Cash Flow | (50.19) | 15.14 | (66.08) | (14.68) | (44.57) | 41.02 | (22.30) | (64.60) | 8.83 | (105.52) | (71.31) | 4.56 | 19.69 | (148.65) | 248.10 | (11.75) | 2.67 | 114.90 | (46.03) | (12.37) |
* 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 | Q1
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 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |