IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — III

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents23.6822.6928.7425.2220.129.6911.8014.0418.6519.5723.7219.7531.4743.6654.5043.8048.57
Total Current Assets90.6887.0594.2390.9190.1096.89102.3299.88118.42112.91116.4297.94103.51114.48123.36117.95117.68
Property, Plant & Equipment6.676.946.946.326.416.266.566.805.425.185.565.746.016.315.174.914.86
Goodwill89.0689.3389.3487.5487.3687.5597.1697.1494.8794.9594.9790.4190.5990.8190.8190.9190.92
Intangible Assets2.813.053.612.923.243.9411.1211.8612.0312.8013.5910.8211.3511.8913.0513.7014.35
Total Non-current Assets*113.92115.74119.03109.76112.26130.26133.01134.36125.17125.82127.23116.06117.76120.10120.16120.75122.72
Total Assets204.60202.79213.25200.67202.37227.15235.33234.24243.59238.73243.65214.01221.28234.58243.51238.70240.40
Accounts Payable10.588.609.507.658.458.788.6211.0711.778.9313.539.7011.9713.1215.6716.2617.74
Total Current Liabilities32.2432.8242.5137.4837.2549.2347.9244.7940.9439.5342.9543.6148.8956.7861.8957.7354.13
Long-term Debt59.1859.1859.2059.1859.1866.1874.1874.1879.1879.1879.1866.4467.4568.4770.5171.5272.54
Total Non-current Liabilities*76.5375.7876.0569.0970.0881.3691.8893.8196.9295.7496.9276.7678.2080.3783.3584.0885.44
Total Liabilities108.77108.60118.56106.58107.33130.59139.80138.59137.86135.27139.87120.37127.08137.15145.24141.82139.57
Retained Earnings(84.51)(87.81)(93.14)(96.19)(98.38)(102.91)(104.05)(106.09)(99.83)(103.03)(105.37)(113.03)(118.59)(123.54)(132.05)(136.47)(140.58)
Total Stockholder Equity95.8394.1994.6994.1095.0496.5695.5395.65105.73103.46103.7893.6494.1997.4398.2896.88100.83

* 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 Revenue65.4961.1861.2162.3661.5759.5857.7861.2864.2664.2766.1971.7774.6178.4974.1768.8470.7072.5669.5771.10
Cost of Revenue33.5234.8033.7736.0335.5933.9333.8236.5338.9141.0540.8743.0345.8549.1744.5439.7941.3743.9641.0643.25
Gross Profit31.9726.3827.4426.3325.9725.6623.9624.7525.3623.2225.3228.7458.0829.3229.6329.0529.3328.6128.5127.85
Selling, General & Admin25.0620.3221.1720.6020.1421.1622.6118.8620.0824.0927.2820.9922.3320.6720.9620.3320.8919.5919.9919.24
Total Operating Expenses26.1121.3622.3021.7421.3122.2623.7720.4521.7125.5928.8522.5246.1722.2722.4621.6222.1820.8821.3620.58
Operating Income5.865.025.154.594.673.400.184.293.65(2.37)(3.52)6.224.867.057.177.437.157.737.157.26
Interest Expense------------------1.501.511.531.411.741.160.820.610.560.550.54
Pretax Income5.244.324.384.203.562.403.652.882.32(3.62)(4.94)4.793.715.205.996.776.687.246.596.79
Tax Provision1.941.611.771.141.380.910.611.730.28(0.23)(2.07)1.591.381.711.711.221.722.313.012.37
Net Income3.302.722.613.062.181.493.041.152.04(3.39)(2.87)3.202.333.494.285.564.964.933.584.42
Basic EPS0.070.060.050.060.050.030.070.020.04(0.07)(0.06)0.070.050.070.090.120.100.100.080.09
Diluted EPS0.070.050.060.060.040.030.070.020.04(0.07)(0.06)0.060.050.070.080.110.100.100.060.09

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 Flow5.21(0.67)5.0611.0511.920.986.558.802.182.339.673.162.82(3.37)6.55(0.34)0.834.112.4818.53
Capital Expenditures0.510.840.751.590.840.840.530.390.891.021.790.670.470.500.810.511.061.050.820.54
Free Cash Flow*4.69(1.51)4.319.4611.080.146.038.411.291.317.872.492.35(3.87)5.74(0.85)(0.23)3.071.6618.00
Investing Cash Flow(0.51)(0.84)(0.75)(2.51)(0.84)(0.84)21.30(0.39)(0.89)(1.02)(2.79)(0.67)(0.47)(0.50)(4.26)(0.51)(1.06)(1.05)(0.82)(0.53)
Financing Cash Flow(3.60)(4.17)(4.39)(4.95)(6.73)(3.47)(13.71)(10.97)(3.51)(9.72)(3.64)(3.03)(6.35)(3.18)5.84(8.72)(9.67)(6.39)(8.31)(6.69)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q1 2015
Dividends Per Share0.050.050.050.050.050.050.050.050.050.050.050.050.040.040.040.030.14