Financial Statements — KELYB
Balance Sheet
(in billions 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 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 | 0.20 | 0.12 | 0.12 | 0.11 | 0.12 | 0.13 | 0.23 | 0.04 | 0.06 | 0.24 |
| Accounts Receivable | 1.22 | 1.22 | 1.20 | 1.18 | 1.25 | 1.25 | 1.19 | 1.15 | 1.39 | 1.42 | 1.44 | 1.52 | 1.50 | 1.52 | 1.42 | 1.36 | 1.28 |
| Total Current Assets | 1.30 | 1.30 | 1.28 | 1.25 | 1.35 | 1.36 | 1.31 | 1.44 | 1.59 | 1.63 | 1.63 | 1.73 | 1.74 | 1.83 | 1.54 | 1.51 | 1.60 |
| Property, Plant & Equipment | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 |
| Goodwill | 0.20 | 0.20 | 0.20 | 0.30 | 0.30 | 0.37 | 0.37 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.19 | 0.16 | 0.11 | 0.11 | 0.00 |
| Intangible Assets | 0.21 | 0.22 | 0.23 | 0.24 | 0.25 | 0.26 | 0.27 | 0.13 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Non-current Assets | 0.98 | 0.96 | 1.11 | 1.26 | 1.24 | 1.33 | 1.32 | 0.96 | 0.96 | 0.97 | 0.96 | 0.95 | 1.00 | 0.96 | 1.27 | 1.24 | 1.01 |
| Total Assets | 2.28 | 2.26 | 2.39 | 2.51 | 2.59 | 2.69 | 2.63 | 2.40 | 2.55 | 2.60 | 2.59 | 2.68 | 2.74 | 2.79 | 2.80 | 2.75 | 2.61 |
| Accounts Payable | 0.66 | 0.62 | 0.60 | 0.61 | 0.60 | 0.60 | 0.59 | 0.58 | 0.65 | 0.69 | 0.68 | 0.74 | 0.73 | 0.71 | 0.65 | 0.61 | 0.55 |
| Short-term Debt | -- | -- | -- | -- | -- | 0.00 | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Current Liabilities | 0.87 | 0.82 | 0.81 | 0.83 | 0.82 | 0.84 | 0.81 | 0.80 | 1.03 | 1.05 | 1.05 | 1.14 | 1.16 | 1.20 | 1.08 | 1.05 | 0.96 |
| Long-term Debt | 0.08 | 0.13 | 0.12 | 0.07 | 0.20 | 0.23 | 0.21 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Non-current Liabilities | 0.43 | 0.47 | 0.47 | 0.42 | 0.53 | 0.57 | 0.54 | 0.32 | 0.29 | 0.30 | 0.29 | 0.29 | 0.30 | 0.32 | 0.45 | 0.45 | 0.43 |
| Total Liabilities* | 1.30 | 1.29 | 1.28 | 1.25 | 1.35 | 1.41 | 1.35 | 1.12 | 1.31 | 1.35 | 1.34 | 1.43 | 1.46 | 1.51 | 1.53 | 1.50 | 1.39 |
| Retained Earnings | 0.97 | 0.96 | 1.10 | 1.25 | 1.23 | 1.26 | 1.27 | 1.26 | 1.23 | 1.23 | 1.22 | 1.22 | 1.24 | 1.24 | 1.25 | 1.21 | 1.19 |
| Total Stockholder Equity | 0.98 | 0.97 | 1.12 | 1.27 | 1.24 | 1.28 | 1.28 | 1.28 | 1.24 | 1.24 | 1.25 | 1.25 | 1.28 | 1.27 | 1.27 | 1.24 | 1.22 |
* Derived from reported values
Income Statement
(in billions 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 | 1.04 | 1.04 | 1.05 | 0.94 | 1.10 | 1.16 | 1.19 | 1.04 | 1.06 | 1.05 | 1.23 | 1.12 | 1.22 | 1.27 | 1.25 | 1.17 | 1.27 | 1.30 | 1.24 | 1.20 |
| Cost of Revenue | 0.83 | 0.84 | 0.85 | 0.74 | 0.88 | 0.93 | 0.95 | 0.82 | 0.84 | 0.84 | 0.99 | 0.89 | 0.98 | 1.01 | 1.00 | 0.93 | 1.00 | 1.04 | 1.02 | 0.97 |
| Gross Profit | 0.21 | 0.20 | 0.20 | 0.19 | 0.23 | 0.24 | 0.24 | 0.22 | 0.21 | 0.21 | 0.24 | 0.23 | 0.24 | 0.25 | 0.25 | 0.24 | 0.26 | 0.26 | 0.22 | 0.23 |
| Selling, General & Admin | 0.20 | 0.20 | 0.20 | 0.19 | 0.21 | 0.23 | 0.22 | 0.22 | 0.19 | 0.19 | 0.23 | 0.23 | 0.23 | 0.24 | 0.23 | 0.23 | 0.24 | 0.24 | 0.21 | 0.22 |
| Total Operating Expenses* | 0.20 | 0.20 | 0.20 | 0.30 | 0.20 | 0.23 | 0.30 | 0.22 | 0.20 | 0.18 | 0.23 | 0.23 | 0.48 | 0.24 | 0.23 | 0.26 | 0.25 | 0.24 | 0.23 | 0.22 |
| Operating Income | 0.02 | (0.01) | -0.00 | (0.10) | 0.02 | 0.01 | (0.06) | 0.00 | 0.01 | 0.03 | 0.01 | 0.00 | 0.01 | 0.01 | 0.02 | (0.02) | 0.01 | 0.02 | 0.01 | 0.01 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.01 | (0.01) | -0.00 | (0.10) | 0.02 | 0.01 | -- | -0.00 | 0.01 | 0.03 | 0.00 | 0.00 | 0.01 | 0.01 | 0.08 | (0.02) | 0.01 | (0.06) | 0.02 | 0.04 |
| Tax Provision | 0.00 | -0.00 | 0.13 | 0.05 | 0.00 | 0.00 | (0.02) | -0.00 | 0.00 | 0.00 | (0.01) | -0.00 | -0.00 | 0.00 | 0.02 | -0.00 | 0.00 | (0.01) | 0.00 | 0.01 |
| Net Income | 0.01 | (0.01) | (0.13) | (0.15) | 0.02 | 0.01 | (0.03) | 0.00 | 0.00 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.07 | (0.02) | 0.00 | (0.05) | 0.02 | 0.03 |
| Basic EPS | 0.31 | (0.17) | (3.66) | (4.26) | 0.52 | 0.16 | (0.88) | 0.02 | 0.13 | 0.71 | 0.32 | 0.18 | 0.20 | 0.29 | 1.81 | (0.43) | 0.06 | (1.23) | 0.62 | 0.87 |
| Diluted EPS | 0.31 | (0.17) | (3.66) | (4.26) | 0.52 | 0.16 | (0.86) | 0.02 | 0.12 | 0.70 | 0.31 | 0.18 | 0.20 | 0.29 | 1.80 | (0.43) | 0.06 | (1.23) | 0.62 | 0.87 |
* 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 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Operating Cash Flow | 49.20 | (25.40) | 28.60 | (25.30) | 95.40 | 23.90 | 15.00 | (20.30) | 57.70 | (25.50) | 43.30 | 10.00 | 36.90 | (13.50) | (4.40) | (1.20) | (106.10) | (16.60) | 37.10 | 10.50 |
| Capital Expenditures | 1.50 | 1.10 | 1.70 | 2.30 | 2.00 | 2.50 | 2.00 | 2.40 | 3.00 | 3.70 | 2.90 | 3.10 | 4.90 | 4.40 | 2.10 | 1.80 | 1.70 | 2.60 | 2.20 | 2.70 |
| Free Cash Flow* | 47.70 | (26.50) | 26.90 | (27.60) | 93.40 | 21.40 | 13.00 | (22.70) | 54.70 | (29.20) | 40.40 | 6.90 | 32.00 | (17.90) | (6.50) | (3.00) | (107.80) | (19.20) | 34.90 | 7.80 |
| Investing Cash Flow | 1.40 | (1.20) | 0.40 | (2.80) | 21.50 | 3.20 | (6.10) | (2.40) | (425.20) | 72.10 | (3.30) | (3.10) | (5.50) | (2.20) | (7.90) | (81.50) | 257.10 | 3.30 | (209.60) | 7.90 |
| Financing Cash Flow | (55.40) | 24.20 | (29.70) | 41.30 | (133.20) | (39.50) | (2.50) | 15.70 | 206.30 | (4.70) | (3.00) | (11.20) | (20.60) | (24.80) | (3.50) | (3.20) | (30.70) | (4.70) | (1.10) | 0.10 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q4
2018 | Q3
2018 | Q2
2018 | Q1
2018 | Q4
2017 | Q3
2017 | Q2
2017 | Q1
2017 | Q4
2016 | Q3
2016 | Q2
2016 | Q1
2016 | Q3
2015 | Q2
2015 | Q1
2015 | Q4
2014 | Q3
2014 | Q2
2014 | Q1
2014 | Q4
2013 |
|---|
| Dividends Per Share | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.05 | 0.08 | 0.08 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |