Financial Statements — JJSF
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 | 0.06 | 0.06 | 0.07 | 0.08 | 0.05 | 0.07 | 0.06 | 0.04 | 0.05 | 0.07 | 0.04 | 0.05 | 0.08 | 0.22 | 0.27 | 0.28 | 0.24 | 0.23 |
| Accounts Receivable | 0.21 | 0.18 | 0.16 | 0.21 | 0.17 | 0.16 | 0.21 | 0.18 | 0.17 | 0.22 | 0.20 | 0.19 | 0.25 | 0.19 | 0.16 | 0.15 | 0.14 | 0.11 |
| Inventory | 0.17 | 0.17 | 0.17 | 0.19 | 0.19 | 0.17 | 0.18 | 0.19 | 0.17 | 0.18 | 0.18 | 0.18 | 0.17 | 0.16 | 0.13 | 0.11 | 0.12 | 0.11 |
| Total Current Assets | 0.46 | 0.43 | 0.41 | 0.49 | 0.43 | 0.43 | 0.46 | 0.42 | 0.40 | 0.47 | 0.43 | 0.44 | 0.52 | 0.58 | 0.58 | 0.57 | 0.53 | 0.51 |
| Property, Plant & Equipment | 0.38 | 0.38 | 0.39 | 0.40 | 0.40 | 0.39 | 0.39 | 0.39 | 0.39 | 0.37 | 0.36 | 0.35 | 0.32 | 0.28 | 0.27 | 0.26 | 0.26 | 0.26 |
| Goodwill | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.19 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Total Non-current Assets* | 0.89 | 0.89 | 0.90 | 0.93 | 0.92 | 0.92 | 0.92 | 0.91 | 0.90 | 0.83 | 0.79 | 0.79 | 0.77 | 0.54 | 0.54 | 0.53 | 0.53 | 0.54 |
| Total Assets | 1.36 | 1.33 | 1.31 | 1.41 | 1.36 | 1.35 | 1.38 | 1.34 | 1.29 | 1.30 | 1.22 | 1.23 | 1.29 | 1.12 | 1.11 | 1.10 | 1.06 | 1.05 |
| Accounts Payable | 0.10 | 0.09 | 0.08 | 0.10 | 0.10 | 0.08 | 0.11 | 0.10 | 0.09 | 0.10 | 0.09 | 0.09 | 0.13 | 0.10 | 0.09 | 0.10 | 0.08 | 0.08 |
| Total Current Liabilities | 0.20 | 0.21 | 0.16 | 0.20 | 0.18 | 0.16 | 0.20 | 0.17 | 0.17 | 0.19 | 0.16 | 0.16 | 0.20 | 0.17 | 0.16 | 0.16 | 0.14 | 0.13 |
| Long-term Debt | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | -- | 0.01 | 0.02 | 0.01 | 0.08 | 0.09 | 0.09 | 0.13 | -- | -- | -- | -- | -- |
| Total Non-current Liabilities* | 0.27 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.25 | 0.21 | 0.23 | 0.21 | 0.21 | 0.24 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Total Liabilities* | 0.46 | 0.45 | 0.40 | 0.44 | 0.42 | 0.40 | 0.44 | 0.42 | 0.38 | 0.42 | 0.37 | 0.37 | 0.44 | 0.27 | 0.27 | 0.27 | 0.25 | 0.24 |
| Retained Earnings | 0.83 | 0.81 | 0.83 | 0.84 | 0.82 | 0.83 | 0.82 | 0.80 | 0.80 | 0.79 | 0.77 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.76 | 0.77 |
| Total Stockholder Equity | 0.89 | 0.88 | 0.91 | 0.97 | 0.94 | 0.95 | 0.94 | 0.92 | 0.91 | 0.89 | 0.86 | 0.86 | 0.86 | 0.85 | 0.85 | 0.84 | 0.81 | 0.81 |
* 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 | 425.96 | 344.82 | 343.78 | 410.24 | 454.29 | 356.10 | 362.60 | 426.76 | 439.96 | 359.73 | 348.31 | 443.86 | 425.77 | 337.85 | 351.34 | 400.43 | 380.23 | 281.51 | 318.49 | 323.06 |
| Cost of Revenue | 274.94 | 245.53 | 247.77 | 280.01 | 304.25 | 260.40 | 268.70 | 291.23 | 292.19 | 251.49 | 253.72 | 298.12 | 282.89 | 247.47 | 260.49 | 284.58 | 271.15 | 216.17 | 239.12 | 231.33 |
| Gross Profit | 151.02 | 99.29 | 96.01 | 130.23 | 150.04 | 95.70 | 93.90 | 135.53 | 147.77 | 108.24 | 94.59 | 145.74 | 142.88 | 90.38 | 90.86 | 115.84 | 109.08 | 65.35 | 79.38 | 91.73 |
| Selling, General & Admin | 20.07 | 21.18 | 20.38 | 19.10 | 20.03 | 19.75 | 18.90 | 18.17 | 19.88 | 18.52 | 18.20 | 22.38 | 18.74 | 17.92 | 16.39 | 17.38 | 15.72 | 11.72 | 10.37 | 11.53 |
| Total Operating Expenses | 104.74 | 97.49 | 95.38 | 118.77 | 89.45 | 89.68 | 87.66 | 95.69 | 97.65 | 90.34 | 84.90 | 104.04 | 94.59 | 80.19 | 81.53 | 94.24 | 87.82 | 61.26 | 64.53 | 66.47 |
| Operating Income | 46.27 | 1.80 | 0.64 | 11.47 | 60.60 | 6.02 | 6.24 | 39.84 | 50.12 | 17.90 | 9.68 | 41.70 | 48.29 | 10.19 | 9.33 | 21.61 | 21.26 | 4.09 | 14.85 | 25.27 |
| Interest Expense | 0.97 | 0.30 | 0.14 | 0.76 | 0.44 | 0.09 | 0.21 | -- | 0.54 | 0.43 | 0.56 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Pretax Income | 45.99 | 2.33 | 1.21 | 11.96 | 60.78 | 6.63 | 7.06 | 40.51 | 50.36 | 18.16 | 9.92 | 41.68 | 47.61 | 9.26 | 8.96 | 21.26 | 21.21 | 4.19 | 15.10 | 25.67 |
| Tax Provision | 10.66 | 0.66 | 0.33 | 0.58 | 16.53 | 1.80 | 1.92 | 10.87 | 14.06 | 4.83 | 2.64 | 11.26 | 12.63 | 2.39 | 2.33 | 3.95 | 5.65 | 0.92 | 4.01 | 6.80 |
| Net Income | 35.33 | 1.68 | 0.88 | 11.38 | 44.25 | 4.82 | 5.14 | 29.64 | 36.30 | 13.33 | 7.28 | 30.42 | 34.98 | 6.87 | 6.63 | 17.31 | 15.56 | 3.27 | 11.09 | 18.88 |
| Basic EPS | 1.89 | 0.09 | 0.05 | 0.59 | 2.27 | 0.25 | 0.26 | 1.52 | 1.87 | 0.69 | 0.38 | 1.57 | 1.82 | 0.36 | 0.35 | 0.91 | 0.81 | 0.17 | 0.58 | 0.99 |
| Diluted EPS | 1.88 | 0.09 | 0.05 | 0.59 | 2.26 | 0.25 | 0.26 | 1.52 | 1.87 | 0.69 | 0.37 | 1.57 | 1.81 | 0.36 | 0.34 | 0.90 | 0.81 | 0.17 | 0.58 | 0.99 |
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 | 48.80 | 15.68 | 35.96 | 66.43 | 51.23 | 12.31 | 35.16 | 46.32 | 65.05 | 12.75 | 48.95 | 66.33 | 70.27 | 14.26 | 21.41 | 55.71 | (3.21) | (31.89) | 5.45 | 27.93 |
| Capital Expenditures | 18.08 | 16.18 | 19.00 | 21.61 | 22.73 | 19.47 | 19.07 | 17.20 | 19.75 | 16.70 | 19.93 | 28.27 | 27.35 | 18.21 | 30.91 | 23.06 | 28.93 | 19.21 | 16.10 | 19.12 |
| Free Cash Flow* | 30.72 | (0.50) | 16.96 | 44.82 | 28.49 | (7.15) | 16.10 | 29.12 | 45.30 | (3.95) | 29.02 | 38.07 | 42.93 | (3.95) | (9.50) | 32.65 | (32.14) | (51.09) | (10.65) | 8.81 |
| Investing Cash Flow | (18.10) | (15.82) | (18.15) | (21.62) | (10.52) | (18.97) | (18.93) | (14.76) | (26.43) | (16.63) | (19.85) | (22.84) | (27.37) | (16.15) | (26.88) | (23.31) | (249.67) | (14.52) | (8.67) | (11.92) |
| Financing Cash Flow | (27.78) | (7.20) | (58.35) | (17.05) | (15.05) | (18.76) | (13.85) | (20.21) | (16.12) | (2.22) | (29.81) | (60.59) | (20.32) | (10.72) | 24.79 | (78.28) | 113.03 | (1.08) | (11.45) | (9.08) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 |
|---|
| Dividends Per Share | 0.80 | 0.80 | 0.80 | (1.54) | 0.78 | 0.74 | 0.74 |