Financial Statements — III
Balance Sheet
(in millions USD)| Metric | 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 | 23.68 | 22.69 | 28.74 | 25.22 | 20.12 | 9.69 | 11.80 | 14.04 | 18.65 | 19.57 | 23.72 | 19.75 | 31.47 | 43.66 | 54.50 | 43.80 | 48.57 |
| Total Current Assets | 90.68 | 87.05 | 94.23 | 90.91 | 90.10 | 96.89 | 102.32 | 99.88 | 118.42 | 112.91 | 116.42 | 97.94 | 103.51 | 114.48 | 123.36 | 117.95 | 117.68 |
| Property, Plant & Equipment | 6.67 | 6.94 | 6.94 | 6.32 | 6.41 | 6.26 | 6.56 | 6.80 | 5.42 | 5.18 | 5.56 | 5.74 | 6.01 | 6.31 | 5.17 | 4.91 | 4.86 |
| Goodwill | 89.06 | 89.33 | 89.34 | 87.54 | 87.36 | 87.55 | 97.16 | 97.14 | 94.87 | 94.95 | 94.97 | 90.41 | 90.59 | 90.81 | 90.81 | 90.91 | 90.92 |
| Intangible Assets | 2.81 | 3.05 | 3.61 | 2.92 | 3.24 | 3.94 | 11.12 | 11.86 | 12.03 | 12.80 | 13.59 | 10.82 | 11.35 | 11.89 | 13.05 | 13.70 | 14.35 |
| Total Non-current Assets* | 113.92 | 115.74 | 119.03 | 109.76 | 112.26 | 130.26 | 133.01 | 134.36 | 125.17 | 125.82 | 127.23 | 116.06 | 117.76 | 120.10 | 120.16 | 120.75 | 122.72 |
| Total Assets | 204.60 | 202.79 | 213.25 | 200.67 | 202.37 | 227.15 | 235.33 | 234.24 | 243.59 | 238.73 | 243.65 | 214.01 | 221.28 | 234.58 | 243.51 | 238.70 | 240.40 |
| Accounts Payable | 10.58 | 8.60 | 9.50 | 7.65 | 8.45 | 8.78 | 8.62 | 11.07 | 11.77 | 8.93 | 13.53 | 9.70 | 11.97 | 13.12 | 15.67 | 16.26 | 17.74 |
| Total Current Liabilities | 32.24 | 32.82 | 42.51 | 37.48 | 37.25 | 49.23 | 47.92 | 44.79 | 40.94 | 39.53 | 42.95 | 43.61 | 48.89 | 56.78 | 61.89 | 57.73 | 54.13 |
| Long-term Debt | 59.18 | 59.18 | 59.20 | 59.18 | 59.18 | 66.18 | 74.18 | 74.18 | 79.18 | 79.18 | 79.18 | 66.44 | 67.45 | 68.47 | 70.51 | 71.52 | 72.54 |
| Total Non-current Liabilities* | 76.53 | 75.78 | 76.05 | 69.09 | 70.08 | 81.36 | 91.88 | 93.81 | 96.92 | 95.74 | 96.92 | 76.76 | 78.20 | 80.37 | 83.35 | 84.08 | 85.44 |
| Total Liabilities | 108.77 | 108.60 | 118.56 | 106.58 | 107.33 | 130.59 | 139.80 | 138.59 | 137.86 | 135.27 | 139.87 | 120.37 | 127.08 | 137.15 | 145.24 | 141.82 | 139.57 |
| 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 Equity | 95.83 | 94.19 | 94.69 | 94.10 | 95.04 | 96.56 | 95.53 | 95.65 | 105.73 | 103.46 | 103.78 | 93.64 | 94.19 | 97.43 | 98.28 | 96.88 | 100.83 |
* 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 | 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 | 65.49 | 61.18 | 61.21 | 62.36 | 61.57 | 59.58 | 57.78 | 61.28 | 64.26 | 64.27 | 66.19 | 71.77 | 74.61 | 78.49 | 74.17 | 68.84 | 70.70 | 72.56 | 69.57 | 71.10 |
| Cost of Revenue | 33.52 | 34.80 | 33.77 | 36.03 | 35.59 | 33.93 | 33.82 | 36.53 | 38.91 | 41.05 | 40.87 | 43.03 | 45.85 | 49.17 | 44.54 | 39.79 | 41.37 | 43.96 | 41.06 | 43.25 |
| Gross Profit | 31.97 | 26.38 | 27.44 | 26.33 | 25.97 | 25.66 | 23.96 | 24.75 | 25.36 | 23.22 | 25.32 | 28.74 | 58.08 | 29.32 | 29.63 | 29.05 | 29.33 | 28.61 | 28.51 | 27.85 |
| Selling, General & Admin | 25.06 | 20.32 | 21.17 | 20.60 | 20.14 | 21.16 | 22.61 | 18.86 | 20.08 | 24.09 | 27.28 | 20.99 | 22.33 | 20.67 | 20.96 | 20.33 | 20.89 | 19.59 | 19.99 | 19.24 |
| Total Operating Expenses | 26.11 | 21.36 | 22.30 | 21.74 | 21.31 | 22.26 | 23.77 | 20.45 | 21.71 | 25.59 | 28.85 | 22.52 | 46.17 | 22.27 | 22.46 | 21.62 | 22.18 | 20.88 | 21.36 | 20.58 |
| Operating Income | 5.86 | 5.02 | 5.15 | 4.59 | 4.67 | 3.40 | 0.18 | 4.29 | 3.65 | (2.37) | (3.52) | 6.22 | 4.86 | 7.05 | 7.17 | 7.43 | 7.15 | 7.73 | 7.15 | 7.26 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 1.50 | 1.51 | 1.53 | 1.41 | 1.74 | 1.16 | 0.82 | 0.61 | 0.56 | 0.55 | 0.54 |
| Pretax Income | 5.24 | 4.32 | 4.38 | 4.20 | 3.56 | 2.40 | 3.65 | 2.88 | 2.32 | (3.62) | (4.94) | 4.79 | 3.71 | 5.20 | 5.99 | 6.77 | 6.68 | 7.24 | 6.59 | 6.79 |
| Tax Provision | 1.94 | 1.61 | 1.77 | 1.14 | 1.38 | 0.91 | 0.61 | 1.73 | 0.28 | (0.23) | (2.07) | 1.59 | 1.38 | 1.71 | 1.71 | 1.22 | 1.72 | 2.31 | 3.01 | 2.37 |
| Net Income | 3.30 | 2.72 | 2.61 | 3.06 | 2.18 | 1.49 | 3.04 | 1.15 | 2.04 | (3.39) | (2.87) | 3.20 | 2.33 | 3.49 | 4.28 | 5.56 | 4.96 | 4.93 | 3.58 | 4.42 |
| Basic EPS | 0.07 | 0.06 | 0.05 | 0.06 | 0.05 | 0.03 | 0.07 | 0.02 | 0.04 | (0.07) | (0.06) | 0.07 | 0.05 | 0.07 | 0.09 | 0.12 | 0.10 | 0.10 | 0.08 | 0.09 |
| Diluted EPS | 0.07 | 0.05 | 0.06 | 0.06 | 0.04 | 0.03 | 0.07 | 0.02 | 0.04 | (0.07) | (0.06) | 0.06 | 0.05 | 0.07 | 0.08 | 0.11 | 0.10 | 0.10 | 0.06 | 0.09 |
Cash Flow Statement
(in millions USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | 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 | 5.21 | (0.67) | 5.06 | 11.05 | 11.92 | 0.98 | 6.55 | 8.80 | 2.18 | 2.33 | 9.67 | 3.16 | 2.82 | (3.37) | 6.55 | (0.34) | 0.83 | 4.11 | 2.48 | 18.53 |
| Capital Expenditures | 0.51 | 0.84 | 0.75 | 1.59 | 0.84 | 0.84 | 0.53 | 0.39 | 0.89 | 1.02 | 1.79 | 0.67 | 0.47 | 0.50 | 0.81 | 0.51 | 1.06 | 1.05 | 0.82 | 0.54 |
| Free Cash Flow* | 4.69 | (1.51) | 4.31 | 9.46 | 11.08 | 0.14 | 6.03 | 8.41 | 1.29 | 1.31 | 7.87 | 2.49 | 2.35 | (3.87) | 5.74 | (0.85) | (0.23) | 3.07 | 1.66 | 18.00 |
| 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)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | 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 | Q1
2015 |
|---|
| Dividends Per Share | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.14 |