Financial Statements — INSG
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 | 1.88 | 19.30 | 14.56 | 13.22 | 35.15 | 11.97 | 48.99 | 12.30 | 18.95 | 15.17 | 8.69 | 18.06 | 21.09 | 41.52 | 58.11 | 30.84 | 40.02 |
| Accounts Receivable | 40.13 | 15.72 | 27.56 | 24.07 | 12.09 | 15.61 | 20.73 | 23.48 | 17.43 | 25.20 | 27.42 | 28.67 | 22.49 | 21.72 | 23.07 | 19.98 | 22.82 |
| Inventory | 8.92 | 12.54 | 8.60 | 15.05 | 15.11 | 18.12 | 18.01 | 20.80 | 21.92 | 30.52 | 34.23 | 42.41 | 46.98 | 37.47 | 33.70 | 27.54 | 35.53 |
| Total Current Assets | 58.10 | 53.26 | 56.99 | 56.18 | 66.16 | 85.10 | 93.13 | 63.10 | 63.86 | 78.47 | 80.31 | 100.04 | 104.25 | 115.32 | 130.04 | 128.91 | 162.42 |
| Property, Plant & Equipment | 1.32 | 1.31 | 1.02 | 0.91 | 0.92 | 1.30 | 1.93 | 2.29 | 3.60 | 4.09 | 4.69 | 6.16 | 6.93 | 7.83 | 8.71 | 9.33 | 9.42 |
| Goodwill | 3.95 | 3.95 | 3.95 | 3.95 | 3.95 | 3.95 | 21.92 | 21.92 | 21.92 | 21.92 | 21.92 | 21.92 | 21.92 | 21.92 | 21.20 | 22.18 | 21.44 |
| Intangible Assets | 23.35 | 21.87 | 19.64 | 19.24 | 18.86 | 19.47 | 22.64 | 24.28 | 35.06 | 37.30 | 39.33 | 44.41 | 46.01 | 46.32 | 47.71 | 47.19 | 44.97 |
| Total Non-current Assets* | 32.29 | 30.90 | 28.83 | 26.89 | 26.84 | 28.29 | 56.44 | 58.97 | 72.90 | 75.22 | 77.42 | 84.36 | 87.02 | 88.86 | 90.49 | 95.83 | 88.97 |
| Total Assets | 90.39 | 84.16 | 85.81 | 83.07 | 93.00 | 113.39 | 149.56 | 122.07 | 136.76 | 153.69 | 157.73 | 184.40 | 191.28 | 204.18 | 220.53 | 224.74 | 251.39 |
| Accounts Payable | 28.69 | 24.74 | 18.78 | 22.40 | 18.06 | 35.46 | 30.74 | 24.01 | 30.98 | 34.21 | 34.57 | 39.54 | 45.64 | 40.10 | 44.45 | 31.18 | 45.91 |
| Short-term Debt | -- | -- | -- | -- | -- | 6.00 | 13.66 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 54.33 | 52.14 | 43.86 | 46.24 | 59.06 | 188.85 | 239.10 | 59.50 | 59.90 | 55.56 | 61.68 | 71.01 | 69.94 | 72.58 | 68.85 | 65.19 | 84.71 |
| Total Non-current Liabilities* | 66.62 | 57.43 | 49.67 | 47.33 | 46.93 | 9.60 | 12.23 | 168.16 | 167.64 | 168.95 | 168.77 | 169.19 | 165.03 | 165.79 | 167.01 | 168.46 | 168.14 |
| Total Liabilities | 120.95 | 109.57 | 93.53 | 93.57 | 105.99 | 198.45 | 251.33 | 227.66 | 227.54 | 224.50 | 230.45 | 240.20 | 234.97 | 238.37 | 235.86 | 233.65 | 252.85 |
| Retained Earnings | (906.23) | (897.80) | (907.91) | (908.43) | (908.06) | (904.21) | (912.36) | (912.17) | (891.81) | (869.25) | (863.58) | (842.42) | (825.98) | (812.93) | (774.93) | (764.15) | (750.22) |
| Total Stockholder Equity | (30.56) | (25.41) | (7.72) | (10.50) | (12.99) | (85.06) | (101.76) | (105.59) | (90.78) | (70.81) | (72.72) | (55.80) | (43.69) | (34.19) | (15.33) | (8.91) | (1.47) |
* 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 | 43.98 | 34.34 | 48.40 | 45.89 | 40.22 | 31.67 | 33.05 | 54.03 | 59.15 | 45.01 | 42.75 | 48.58 | 53.56 | 50.79 | 52.92 | 69.17 | 61.86 | 61.38 | 72.89 | 66.22 |
| Cost of Revenue* | 29.14 | 17.74 | 27.99 | 26.81 | 23.71 | 16.69 | 23.49 | 35.23 | 36.11 | 27.62 | 29.28 | 46.69 | 34.66 | 32.61 | 37.10 | 51.21 | 43.96 | 46.14 | 54.73 | 47.27 |
| Gross Profit | 14.85 | 16.60 | 20.41 | 19.08 | 16.52 | 14.98 | 9.57 | 18.80 | 23.04 | 17.39 | 13.48 | 1.90 | 18.90 | 18.19 | 15.81 | 17.96 | 17.89 | 15.25 | 18.16 | 18.94 |
| Research & Development | 5.30 | 5.81 | 5.57 | 4.88 | 4.82 | 4.54 | 4.89 | 5.18 | 5.49 | 5.04 | (5.61) | 8.95 | 10.02 | 8.15 | 11.64 | 15.42 | 13.62 | 18.56 | 13.72 | 12.63 |
| Selling, General & Admin | 7.76 | 6.94 | 5.88 | 5.69 | 4.70 | 4.49 | 1.63 | 4.82 | 5.81 | 4.98 | 4.02 | 4.91 | 5.75 | 6.05 | 7.24 | 5.72 | 6.14 | 8.24 | 5.59 | 6.60 |
| Total Operating Expenses | 22.08 | 20.16 | 19.11 | 16.93 | 15.24 | 15.41 | 9.53 | 17.78 | 20.69 | 19.08 | 24.54 | 20.25 | 22.17 | 21.78 | 30.02 | 29.87 | 27.93 | 37.02 | 27.99 | 28.92 |
| Operating Income | (7.24) | (3.57) | 1.31 | 2.15 | 1.28 | (0.42) | 0.03 | 1.02 | 2.35 | (1.68) | (11.06) | (18.35) | (3.28) | (3.59) | (14.21) | (11.91) | (10.03) | (21.77) | (9.83) | (9.97) |
| Pretax Income | (8.40) | (4.50) | 0.50 | 1.40 | 0.53 | (1.15) | (17.97) | 7.58 | 0.93 | (4.22) | (13.88) | -- | -- | -- | (14.51) | (15.70) | (12.68) | (25.54) | (10.97) | (7.19) |
| Tax Provision | 0.04 | 0.03 | 0.04 | (0.04) | 0.02 | 0.02 | 0.11 | 0.04 | 0.31 | 0.24 | 0.29 | (0.02) | 0.30 | 0.31 | 0.12 | 0.04 | (0.30) | (0.32) | (0.25) | -0.00 |
| Net Income | (8.44) | (4.54) | 0.47 | 1.43 | 0.51 | (1.57) | (0.57) | 8.97 | 0.62 | (4.45) | -- | (21.80) | (4.94) | (5.10) | (14.63) | (15.74) | (12.38) | (25.22) | (10.72) | (7.19) |
| Basic EPS | (0.52) | 0.66 | (0.02) | 0.03 | (0.03) | (0.16) | (0.10) | 0.66 | (0.02) | (0.44) | (4.03) | (0.19) | (0.05) | (0.05) | (0.15) | (0.15) | (0.12) | (0.24) | (0.10) | (0.09) |
| Diluted EPS | (0.52) | 0.65 | (0.02) | 0.03 | (0.03) | (0.16) | 0.62 | (0.06) | (0.02) | (0.44) | (4.03) | (0.19) | (0.05) | (0.05) | (0.15) | (0.15) | (0.12) | (0.24) | (0.10) | (0.09) |
* Derived from reported values
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 | (23.78) | 1.72 | 11.96 | 3.17 | (4.47) | (3.47) | (11.86) | 12.07 | 28.76 | 4.55 | (15.24) | 9.72 | 5.02 | 7.66 | (8.59) | (7.10) | (16.96) | (0.64) | (10.45) | (2.73) |
| Capital Expenditures | 0.35 | 0.13 | 0.34 | 0.10 | 0.19 | 0.03 | 0.05 | 0.02 | 0.03 | 0.00 | 0.30 | 0.24 | 0.10 | 0.06 | 0.28 | 0.14 | 0.30 | 0.76 | 0.63 | 1.84 |
| Free Cash Flow* | (24.12) | 1.58 | 11.62 | 3.07 | (4.66) | (3.50) | (11.91) | 12.06 | 28.73 | 4.55 | (15.54) | 9.48 | 4.92 | 7.60 | (8.86) | (7.25) | (17.26) | (1.40) | (11.08) | (4.57) |
| Investing Cash Flow | (4.34) | (3.95) | (2.83) | (1.85) | (2.87) | (1.01) | 46.69 | (1.28) | (1.80) | (0.58) | (3.65) | (1.91) | (2.10) | (2.50) | (2.87) | (3.16) | (3.39) | (3.89) | (1.59) | 25.10 |
| Financing Cash Flow | 10.70 | (3.33) | 1.21 | 0.04 | (14.72) | 0.04 | (5.97) | (43.57) | 10.18 | 0.58 | 4.24 | (3.25) | 4.57 | (3.34) | 3.94 | 2.80 | (0.26) | (1.06) | 0.94 | (0.53) |
* Derived from reported values