Financial Statements — IESC
Balance Sheet
(in billions 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 | 0.08 | 0.05 | 0.09 | 0.10 | 0.02 | 0.06 | 0.04 | 0.11 | 0.09 | 0.03 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 | 0.04 | 0.03 |
| Short-term Investments | 0.31 | 0.21 | 0.17 | 0.07 | 0.07 | 0.05 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 0.72 | 0.66 | 0.52 | 0.54 | 0.52 | 0.46 | 0.46 | 0.42 | 0.39 | 0.34 | 0.33 | 0.35 | 0.34 | 0.31 | 0.29 | 0.24 | 0.21 | 0.21 |
| Inventory | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 | 0.10 | 0.11 | 0.10 | 0.11 | 0.10 | 0.11 | 0.10 | 0.09 | 0.09 | 0.07 | 0.07 | 0.04 | 0.03 |
| Total Current Assets | 1.53 | 1.29 | 1.11 | 1.01 | 0.91 | 0.84 | 0.79 | 0.80 | 0.73 | 0.60 | 0.59 | 0.59 | 0.59 | 0.54 | 0.50 | 0.43 | 0.37 | 0.36 |
| Property, Plant & Equipment | 0.35 | 0.32 | 0.22 | 0.16 | 0.16 | 0.14 | 0.13 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.03 |
| Goodwill | 0.13 | 0.13 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 |
| Intangible Assets | 0.05 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.07 | 0.06 |
| Total Non-current Assets* | 0.74 | 0.70 | 0.55 | 0.46 | 0.45 | 0.42 | 0.37 | 0.30 | 0.31 | 0.30 | 0.30 | 0.31 | 0.30 | 0.30 | 0.29 | 0.29 | 0.25 | 0.25 |
| Total Assets | 2.28 | 1.99 | 1.66 | 1.47 | 1.36 | 1.27 | 1.16 | 1.10 | 1.04 | 0.90 | 0.89 | 0.90 | 0.88 | 0.83 | 0.79 | 0.72 | 0.62 | 0.61 |
| Accounts Payable | 0.58 | 0.51 | 0.40 | 0.39 | 0.37 | 0.33 | 0.33 | 0.31 | 0.29 | 0.26 | 0.28 | 0.28 | 0.30 | 0.28 | 0.23 | 0.22 | 0.19 | 0.18 |
| Short-term Debt | -- | 0.04 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 0.94 | 0.83 | 0.62 | 0.55 | 0.54 | 0.50 | 0.47 | 0.43 | 0.42 | 0.37 | 0.37 | 0.38 | 0.37 | 0.35 | 0.30 | 0.29 | 0.25 | 0.25 |
| Long-term Debt | -- | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.04 | 0.10 | 0.07 | 0.07 | 0.03 | 0.00 | 0.01 |
| Total Non-current Liabilities* | 0.10 | 0.08 | 0.08 | 0.10 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.08 | 0.11 | 0.14 | 0.11 | 0.11 | 0.07 | 0.04 | 0.05 |
| Total Liabilities | 1.04 | 0.92 | 0.69 | 0.65 | 0.62 | 0.57 | 0.55 | 0.51 | 0.50 | 0.44 | 0.45 | 0.49 | 0.50 | 0.46 | 0.40 | 0.36 | 0.29 | 0.30 |
| Retained Earnings | 1.15 | 1.00 | 0.89 | 0.70 | 0.62 | 0.55 | 0.44 | 0.38 | 0.33 | 0.26 | 0.25 | 0.23 | 0.19 | 0.18 | 0.19 | 0.15 | 0.13 | 0.12 |
| Total Stockholder Equity | 1.23 | 1.07 | 0.96 | 0.78 | 0.71 | 0.65 | 0.57 | 0.53 | 0.49 | 0.42 | 0.40 | 0.38 | 0.35 | 0.35 | 0.36 | 0.33 | 0.31 | 0.30 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q3 2026 | Q2 2026 | Q1 2026 | 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 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.24 | 0.97 | 0.87 | 0.89 | 0.83 | 0.75 | 0.90 | 0.77 | 0.71 | 0.63 | 0.65 | 0.58 | 0.57 | 0.57 | 0.62 | 0.57 | 0.50 | 0.48 | 0.48 | 0.41 |
| Cost of Revenue | 0.90 | 0.72 | 0.65 | 0.65 | 0.63 | 0.57 | 0.66 | 0.57 | 0.53 | 0.49 | 0.51 | 0.48 | 0.47 | 0.48 | 0.52 | 0.48 | 0.44 | 0.40 | 0.39 | 0.33 |
| Gross Profit | 0.34 | 0.25 | 0.22 | 0.24 | 0.21 | 0.18 | 0.23 | 0.19 | 0.17 | 0.14 | 0.14 | 0.11 | 0.10 | 0.10 | 0.10 | 0.08 | 0.06 | 0.08 | 0.09 | 0.07 |
| Selling, General & Admin | 0.16 | 0.14 | 0.12 | 0.13 | 0.12 | 0.10 | 0.13 | 0.10 | 0.10 | 0.09 | 0.09 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 |
| Total Operating Expenses* | 0.16 | 0.14 | 0.12 | 0.13 | 0.12 | 0.10 | 0.11 | 0.10 | 0.09 | 0.09 | 0.09 | 0.20 | 0.07 | 0.05 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 |
| Operating Income | 0.18 | 0.11 | 0.10 | 0.11 | 0.09 | 0.07 | 0.10 | 0.09 | 0.08 | 0.06 | 0.05 | 0.03 | 0.03 | 0.04 | 0.03 | 0.02 | -0.00 | 0.02 | 0.03 | 0.02 |
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -- | 0.00 | 0.00 | 0.00 | -- | 0.00 |
| Pretax Income | 0.20 | 0.15 | 0.12 | 0.11 | 0.10 | 0.08 | 0.08 | 0.09 | 0.08 | 0.06 | 0.05 | 0.03 | 0.03 | 0.04 | 0.02 | 0.01 | (0.01) | 0.02 | 0.03 | 0.02 |
| Tax Provision | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | -0.00 | 0.00 | 0.01 | 0.00 |
| Net Income | 0.15 | 0.11 | 0.09 | 0.08 | 0.07 | 0.06 | 0.10 | 0.07 | 0.06 | 0.04 | 0.04 | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | (0.01) | 0.01 | 0.02 | 0.02 |
| Basic EPS | 7.67 | 5.51 | 4.58 | 3.86 | 3.54 | 2.76 | 2.53 | 2.71 | 2.32 | 1.89 | 0.84 | 0.82 | 0.93 | 1.15 | 0.36 | 0.33 | (0.30) | 0.70 | 0.55 | 0.93 |
| Diluted EPS | 7.57 | 5.44 | 4.51 | 3.81 | 3.50 | 2.72 | 2.50 | 2.67 | 2.29 | 1.87 | 0.84 | 0.81 | 0.92 | 1.14 | 0.36 | 0.33 | (0.30) | 0.69 | 0.54 | 0.92 |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | Q3 2026 | Q2 2026 | Q1 2026 | 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 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 108.43 | 103.29 | 27.70 | 91.99 | 24.84 | 37.26 | 92.78 | 82.93 | 33.74 | 24.95 | 57.28 | 36.56 | 45.72 | 14.34 | 34.06 | (14.89) | 21.56 | (24.46) | 2.78 | (13.21) |
| Capital Expenditures | 44.64 | 31.83 | 46.57 | 17.15 | 16.95 | 13.17 | 19.98 | 17.53 | 6.84 | 6.52 | 6.38 | 4.61 | 3.97 | 2.71 | 2.65 | 4.98 | 9.29 | 12.34 | 2.01 | 2.39 |
| Free Cash Flow* | 63.80 | 71.45 | (18.87) | 74.84 | 7.89 | 24.09 | 72.80 | 65.40 | 26.90 | 18.44 | 50.90 | 31.95 | 41.75 | 11.63 | 31.42 | (19.87) | 12.27 | (36.80) | 0.77 | (15.60) |
| Investing Cash Flow | (44.41) | (174.89) | (46.24) | (16.99) | (38.68) | (58.42) | (12.45) | (85.03) | (5.37) | (5.99) | (6.21) | (3.30) | (4.05) | 16.33 | (2.60) | (5.01) | (9.17) | (12.75) | (1.65) | (39.51) |
| Financing Cash Flow | (36.28) | 32.30 | (19.80) | 11.03 | (22.81) | (20.59) | (24.40) | (58.97) | (9.85) | (7.28) | (3.86) | (19.83) | (31.78) | (50.27) | (23.67) | 17.68 | (0.93) | 21.94 | 3.46 | 28.92 |
* Derived from reported values