Financial Statements — JACK
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 |
|---|
| Cash & Equivalents | -- | -- | -- | 0.07 | 0.05 | 0.10 | 0.05 | 0.05 | 0.08 | 0.18 | 0.12 | 0.18 | 0.09 | 0.08 | 0.09 | 0.10 | 0.11 |
| Accounts Receivable | 0.11 | 0.12 | 0.09 | 0.09 | 0.11 | 0.07 | 0.09 | 0.10 | 0.06 | 0.08 | 0.10 | 0.06 | 0.08 | 0.05 | 0.06 | 0.07 | 0.09 |
| Inventory | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Total Current Assets | 0.21 | 0.23 | 0.23 | 0.20 | 0.20 | 0.21 | 0.19 | 0.19 | 0.19 | 0.30 | 0.25 | 0.26 | 0.20 | 0.17 | 0.16 | 0.19 | 0.21 |
| Property, Plant & Equipment | 0.33 | 0.33 | 0.34 | 0.46 | 0.44 | 0.44 | 0.42 | 0.42 | 0.42 | 0.41 | 0.42 | 0.42 | 0.44 | 0.46 | 0.31 | 0.33 | 0.33 |
| Goodwill | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.16 | 0.16 | 0.33 | 0.33 | 0.34 | 0.35 | 0.36 | 0.37 | 0.33 | 0.05 | 0.05 | 0.05 |
| Intangible Assets | -- | -- | -- | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Total Non-current Assets* | 1.69 | 1.78 | 1.79 | 2.40 | 2.38 | 2.56 | 2.56 | 2.70 | 2.70 | 2.66 | 2.65 | 2.64 | 2.66 | 2.65 | 1.60 | 1.60 | 1.58 |
| Total Assets | 1.90 | 2.01 | 2.02 | 2.60 | 2.58 | 2.77 | 2.75 | 2.90 | 2.89 | 2.95 | 2.90 | 2.91 | 2.86 | 2.82 | 1.76 | 1.79 | 1.79 |
| Accounts Payable | 0.05 | 0.05 | 0.05 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.05 | 0.06 | 0.04 | 0.05 | 0.05 | 0.02 | 0.03 | 0.02 |
| Total Current Liabilities | 0.37 | 0.35 | 0.35 | 0.43 | 0.42 | 0.43 | 0.44 | 0.44 | 0.43 | 0.52 | 0.50 | 0.46 | 0.47 | 0.42 | 0.28 | 0.33 | 0.30 |
| Long-term Debt | 1.49 | 1.60 | 1.60 | 1.68 | 1.69 | 1.69 | 1.71 | 1.71 | 1.72 | 1.73 | 1.74 | 1.79 | 1.86 | 1.87 | 1.27 | 1.27 | 1.27 |
| Total Non-current Liabilities | 2.43 | 2.58 | 2.61 | 3.11 | 3.13 | 3.17 | 3.15 | 3.16 | 3.17 | 3.13 | 3.11 | 3.15 | 3.16 | 3.19 | 2.27 | 2.27 | 2.27 |
| Total Liabilities* | 2.80 | 2.93 | 2.96 | 3.55 | 3.56 | 3.60 | 3.59 | 3.60 | 3.60 | 3.66 | 3.60 | 3.61 | 3.63 | 3.61 | 2.54 | 2.60 | 2.57 |
| Retained Earnings | 1.80 | 1.78 | 1.77 | 1.76 | 1.74 | 1.89 | 1.85 | 1.98 | 1.97 | 1.92 | 1.90 | 1.89 | 1.81 | 1.79 | 1.79 | 1.73 | 1.70 |
| Total Stockholder Equity | (0.90) | (0.92) | (0.94) | (0.95) | (0.98) | (0.83) | (0.85) | (0.70) | (0.71) | (0.71) | (0.70) | (0.70) | (0.77) | (0.78) | (0.79) | (0.81) | (0.78) |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q3
2026 | 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 |
|---|
| Total Revenue | 257.66 | 254.26 | 349.52 | 326.19 | 332.99 | 336.70 | 469.44 | 349.29 | 369.17 | 365.35 | 487.50 | 372.52 | 396.94 | 395.74 | 527.10 | 402.77 | 398.31 | 322.29 | 344.71 | 278.45 |
| Selling, General & Admin | 17.04 | 26.42 | 37.02 | 36.64 | 26.84 | 35.49 | 50.67 | 30.03 | 29.58 | 37.52 | 46.37 | 43.71 | 39.62 | 39.41 | 50.14 | 36.92 | 40.09 | 28.48 | 25.34 | 21.58 |
| Operating Income | 52.80 | 35.47 | 46.64 | 24.01 | 40.79 | (157.08) | 74.21 | 51.10 | (102.24) | 54.19 | 79.48 | 52.64 | 63.54 | 61.64 | 100.93 | 84.42 | 51.87 | 38.24 | 73.74 | 68.75 |
| Pretax Income | 33.36 | 17.33 | 21.27 | 4.44 | 21.52 | (176.79) | 48.00 | 31.00 | (122.22) | 34.01 | 52.89 | 32.75 | 43.27 | 40.67 | 72.64 | 64.65 | 32.09 | 11.69 | 53.46 | -- |
| Tax Provision | 12.32 | 4.79 | 6.88 | (1.35) | (0.51) | (34.56) | 14.31 | 9.06 | 0.08 | 9.03 | 14.21 | 10.86 | 14.10 | 14.17 | 19.39 | 18.79 | 9.24 | 3.90 | 14.19 | 13.28 |
| Net Income | 20.12 | 10.25 | (2.46) | 5.80 | 22.03 | (142.23) | 33.69 | 21.94 | (122.30) | 24.98 | 38.68 | 21.90 | 29.17 | 26.51 | 53.25 | 45.86 | 22.86 | 7.80 | 39.27 | 38.93 |
| Basic EPS | 1.04 | 0.53 | (0.13) | 0.30 | 1.16 | (7.47) | 1.77 | 1.11 | (6.29) | 1.27 | 1.94 | 1.10 | 1.42 | 1.28 | 2.55 | 2.17 | 1.08 | 0.37 | 1.85 | 1.81 |
| Diluted EPS | 1.03 | 0.53 | (0.13) | 0.30 | 1.15 | (7.47) | 1.75 | 1.09 | (6.26) | 1.26 | 1.93 | 1.08 | 1.41 | 1.27 | 2.54 | 2.16 | 1.08 | 0.37 | 1.85 | 1.80 |
Cash Flow Statement
(in millions USD)| Metric | Q3
2026 | 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 |
|---|
| Operating Cash Flow | 39.47 | 17.08 | 30.55 | 33.73 | 59.74 | 68.89 | 105.66 | 29.55 | 45.28 | (6.02) | (22.67) | 32.94 | 87.96 | 94.11 | 62.47 | 59.07 | 35.98 | 67.83 | 34.05 | 51.24 |
| Capital Expenditures | 9.57 | 34.53 | 23.22 | 17.93 | 22.52 | 47.77 | 35.10 | 29.71 | 24.70 | 61.07 | 38.83 | 18.29 | 19.47 | 37.20 | 24.03 | 12.13 | 13.57 | 20.78 | 9.40 | 5.85 |
| Free Cash Flow* | 29.90 | (17.45) | 7.33 | 15.80 | 37.21 | 21.12 | 70.56 | (0.15) | 20.59 | (67.09) | (61.50) | 14.65 | 68.49 | 56.91 | 38.44 | 46.94 | 22.42 | 47.05 | 24.65 | 45.39 |
| Investing Cash Flow | -- | -- | -- | (12.50) | (29.72) | (32.47) | (26.08) | (1.08) | (12.43) | (55.85) | (36.57) | 16.73 | 15.76 | 9.73 | 15.68 | 25.81 | (6.21) | (598.18) | (6.84) | 5.11 |
| Financing Cash Flow | -- | -- | -- | (7.53) | (7.50) | (44.99) | (29.11) | (25.06) | (31.07) | (75.06) | (44.12) | (45.78) | (44.54) | (117.04) | (32.58) | (41.75) | (21.49) | 541.42 | (12.32) | (85.22) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q3
2026 | 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 |
|---|
| Dividends Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |