Financial Statements — JOB
Balance Sheet
(in millions 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 | 20.27 | 20.33 | 20.15 | 18.62 | 18.68 | 19.69 | 19.60 | 21.20 | 19.91 | 20.73 | 20.10 | 18.47 | 17.54 | 14.18 | 12.13 | 7.36 | 14.26 | 14.12 |
| Accounts Receivable | 9.81 | 9.54 | 8.84 | 11.75 | 11.87 | 12.33 | 14.63 | 14.22 | 15.85 | 19.94 | 20.43 | 20.34 | 21.15 | 21.20 | 21.23 | 20.34 | 19.01 | 18.62 |
| Total Current Assets | 30.56 | 30.45 | 29.48 | 31.68 | 32.47 | 32.99 | 35.48 | 36.81 | 37.05 | 41.38 | 41.29 | 39.53 | 39.46 | 36.19 | 34.22 | 28.52 | 34.69 | 33.59 |
| Property, Plant & Equipment | 0.43 | 0.37 | 0.31 | 0.40 | 0.44 | 0.50 | 0.66 | 0.72 | 0.78 | 0.95 | 1.02 | 1.09 | 1.03 | 1.06 | 1.08 | 0.78 | 0.85 | 0.85 |
| Goodwill | 24.76 | 24.76 | 24.76 | 24.76 | 24.61 | 46.01 | 46.01 | 61.29 | 61.29 | 61.29 | 61.29 | 61.29 | 61.29 | 61.29 | 61.29 | 63.44 | 63.44 | 63.44 |
| Intangible Assets | 0.52 | 0.54 | 0.56 | 0.82 | 1.05 | 0.63 | 1.04 | 6.97 | 7.69 | 9.13 | 9.85 | 10.57 | 12.01 | 12.73 | 13.74 | 15.77 | 16.78 | 17.80 |
| Total Non-current Assets* | 28.99 | 29.22 | 29.46 | 28.89 | 29.30 | 59.80 | 61.41 | 80.20 | 80.58 | 82.32 | 76.82 | 76.63 | 78.33 | 79.43 | 80.72 | 84.74 | 85.55 | 86.88 |
| Total Assets | 59.55 | 59.66 | 58.94 | 60.56 | 61.77 | 92.79 | 96.88 | 117.01 | 117.63 | 123.70 | 118.11 | 116.16 | 117.79 | 115.62 | 114.93 | 113.26 | 120.24 | 120.47 |
| Accounts Payable | 1.17 | 1.25 | 1.13 | 1.43 | 1.88 | 1.73 | 2.37 | 2.53 | 2.49 | 2.86 | 3.37 | 2.87 | 2.57 | 1.70 | 2.38 | 1.82 | 1.72 | 1.92 |
| Short-term Debt | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 |
| Total Current Liabilities | 6.17 | 6.68 | 5.54 | 7.57 | 8.36 | 7.03 | 8.61 | 9.37 | 8.93 | 10.08 | 11.36 | 10.99 | 12.94 | 13.27 | 13.64 | 23.41 | 26.01 | 22.11 |
| Total Non-current Liabilities* | 2.70 | 2.94 | 3.43 | 2.60 | 2.77 | 2.13 | 1.94 | 2.17 | 2.38 | 3.22 | 3.94 | 3.13 | 16.17 | 3.53 | 3.71 | 12.21 | 68.30 | 70.99 |
| Total Liabilities* | 8.87 | 9.62 | 8.97 | 10.17 | 11.13 | 9.15 | 10.55 | 11.54 | 11.30 | 13.30 | 15.29 | 14.13 | 16.17 | 16.80 | 17.35 | 35.62 | 94.31 | 93.10 |
| Retained Earnings | (60.05) | (60.61) | (60.63) | (59.97) | (59.54) | (26.42) | (23.48) | (4.19) | (3.18) | (1.86) | (9.74) | (10.39) | (10.26) | (12.89) | (13.98) | (33.64) | (32.70) | (30.97) |
| Total Stockholder Equity | 50.68 | 50.05 | 49.97 | 50.40 | 50.64 | 83.64 | 86.34 | 105.47 | 106.32 | 110.40 | 102.82 | 102.03 | 101.63 | 98.82 | 97.58 | 77.64 | 25.93 | 27.37 |
* 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 | 20.77 | 19.48 | 20.52 | 21.46 | 24.52 | 24.50 | 26.03 | 28.35 | 29.46 | 28.05 | 30.63 | 34.27 | 38.17 | 38.86 | 41.15 | 41.52 | 41.11 | 39.63 | 42.85 | 41.45 |
| Cost of Revenue* | 12.48 | 12.07 | 13.11 | 13.43 | 15.84 | 16.14 | 17.73 | 18.80 | 19.86 | 19.28 | 20.90 | 22.65 | 24.52 | 25.64 | 26.76 | 26.44 | 24.61 | 25.12 | 27.27 | 26.22 |
| Gross Profit | 8.28 | 7.42 | 7.41 | 8.04 | 8.68 | 8.36 | 8.30 | 9.55 | 9.60 | 8.77 | 9.74 | 11.61 | 13.65 | 13.22 | 14.39 | 15.08 | 16.50 | 14.51 | 15.58 | 15.23 |
| Selling, General & Admin | 7.84 | 7.41 | 7.71 | 8.55 | 8.95 | 9.31 | 8.82 | 10.73 | 10.20 | 10.01 | 10.61 | 11.31 | 11.75 | 11.71 | 12.81 | 14.47 | 12.86 | 12.23 | 12.36 | 11.87 |
| Total Operating Expenses | 7.90 | 7.47 | 7.81 | 8.80 | 9.23 | 31.58 | 9.08 | 11.00 | 53.70 | 10.80 | 11.41 | 12.12 | 12.57 | 12.52 | 13.63 | 15.28 | 13.68 | 13.34 | 15.61 | 12.97 |
| Operating Income | 0.38 | (0.06) | (0.41) | (0.76) | (0.54) | (23.22) | (0.78) | (1.45) | (21.90) | (2.03) | (1.67) | (0.51) | 1.08 | 0.69 | 0.76 | (0.20) | 2.83 | 1.18 | (0.03) | 2.26 |
| Interest Expense | 0.12 | 0.07 | 0.07 | 0.07 | 0.11 | 0.09 | 0.07 | 0.07 | 0.12 | 0.07 | 0.07 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Pretax Income | 0.57 | (0.01) | (0.15) | (0.69) | (0.52) | (23.17) | (0.69) | (1.35) | (21.83) | (1.92) | (1.55) | (0.40) | 1.12 | 0.72 | 0.73 | (0.26) | 2.73 | 1.08 | 16.64 | 3.36 |
| Tax Provision | 0.00 | (0.02) | 0.00 | (0.31) | 0.12 | 9.79 | 0.00 | 6.02 | (2.55) | (0.91) | 0.00 | (0.63) | (6.75) | 0.06 | 0.07 | 0.53 | 0.10 | -- | -- | 0.31 |
| Net Income | 0.57 | 0.01 | (0.15) | (0.51) | (0.42) | (33.12) | (0.69) | (2.25) | (19.29) | (1.01) | (1.55) | 0.23 | 7.88 | 0.66 | 0.65 | (0.79) | 2.63 | 1.09 | 16.67 | 2.99 |
| Basic EPS | -- | -- | -- | -- | -- | -- | (0.01) | (0.02) | (0.18) | -- | (0.01) | (0.01) | 0.07 | 0.01 | 0.01 | (0.01) | 0.02 | 0.01 | 0.15 | 0.07 |
| Diluted EPS | 0.01 | 0.00 | 0.00 | (0.01) | 0.00 | (0.30) | (0.01) | (0.02) | (0.18) | -- | (0.01) | (0.01) | 0.07 | 0.01 | 0.01 | 0.00 | 0.02 | 0.01 | 0.14 | 0.07 |
* Derived from reported values
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 | 0.06 | 0.33 | (1.19) | 2.43 | (0.74) | (0.02) | (1.12) | 1.32 | (1.54) | 1.34 | (0.92) | 3.28 | 1.17 | 1.77 | (0.33) | 1.41 | 3.44 | 2.12 | 2.26 | 2.65 |
| Capital Expenditures | 0.10 | 0.11 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 | 0.03 | (0.01) | 0.02 | 0.03 | 0.05 | 0.10 | 0.07 | 0.07 | 0.08 | 0.06 |
| Free Cash Flow* | (0.04) | 0.23 | (1.20) | 2.43 | (0.75) | (0.03) | (1.12) | 1.32 | (1.56) | 1.33 | (0.94) | 3.30 | 1.15 | 1.73 | (0.38) | 1.31 | 3.37 | 2.05 | 2.18 | 2.59 |
| Investing Cash Flow | (0.10) | (0.11) | -0.00 | 0.33 | 0.70 | (0.97) | -0.00 | 0.00 | (0.02) | (0.01) | (0.03) | 0.02 | (0.02) | (0.03) | (0.05) | (0.10) | (0.07) | (0.07) | (0.08) | (0.06) |
| Financing Cash Flow | (0.02) | (0.04) | (0.02) | (0.02) | (0.01) | (0.02) | (0.02) | (0.09) | (0.04) | (0.04) | (1.62) | (1.55) | (0.52) | (0.10) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
* Derived from reported values