IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — LEE

Balance Sheet

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents59.4353.2812.6314.134.666.1213.4316.1115.3716.9519.0318.3515.6615.3418.5921.0733.7537.14
Accounts Receivable44.9345.5751.1157.1162.3459.5461.2259.1968.1069.1867.5975.4174.9167.7373.1962.0960.1568.03
Inventory5.865.184.835.275.626.235.976.707.647.9310.358.998.667.516.346.486.786.96
Total Current Assets121.12112.4882.8896.8792.8492.30101.91102.04105.87109.17110.78121.09112.72103.56108.31105.59112.18125.82
Property, Plant & Equipment32.5133.2034.5239.7341.6742.8356.9058.4059.1866.0968.3870.4475.7878.1879.0986.4389.3695.58
Goodwill323.86323.86323.86323.86323.86323.86328.24328.24328.24329.50329.50329.50329.50330.20330.20330.20330.20328.85
Intangible Assets46.6148.3850.1560.9163.1366.6073.9078.1990.38107.11111.74116.53140.23145.57150.90163.06169.00176.89
Total Non-current Assets*503.49506.16509.68525.78531.09540.67575.54582.77596.64613.66622.32626.60682.12691.84723.54715.21722.92741.50
Total Assets624.60618.64592.56622.65623.93632.97677.46684.81702.51722.82733.09747.70794.84795.40831.85820.79835.09867.32
Accounts Payable45.6040.8850.2847.4644.3144.8031.3631.6938.5438.4740.2539.3834.6627.3928.0117.7917.4818.01
Total Current Liabilities103.8198.36112.26117.88116.33118.99110.46108.95112.65124.66131.28135.93142.53139.79141.61137.54151.66161.53
Long-term Debt454.72455.47455.47455.47453.45445.94450.14453.64454.16457.98459.99462.55462.55462.55462.55484.09485.16506.41
Total Non-current Liabilities*520.76523.45526.74542.97543.70538.16560.50565.44567.67583.57588.86593.35597.69600.24627.13691.72696.20718.19
Total Liabilities624.56621.80639.00660.85660.03657.15670.96674.39680.32708.23720.14729.28740.22740.03768.74829.26847.86879.72
Retained Earnings(333.02)(337.69)(335.54)(323.52)(321.60)(309.09)(282.25)(277.99)(265.81)(264.51)(266.01)(260.13)(240.63)(240.36)(233.09)(250.53)(253.76)(252.63)
Total Stockholder Equity(2.24)(5.47)(48.74)(40.50)(38.92)(26.65)3.977.9119.7312.2110.3815.9352.3953.1360.91(10.58)(14.80)(14.35)

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue125.97121.96130.06139.10141.29137.38144.56158.57150.58146.55155.68164.01171.31170.69185.13193.64195.04190.01202.28193.91
Total Operating Expenses118.26114.43125.93141.88137.32143.04149.04162.94146.78152.31149.39156.08160.30168.50175.62198.56189.65194.65178.92181.87
Operating Income8.638.545.21(1.46)4.66(4.50)(3.35)(3.66)4.93(4.55)7.8310.9312.212.8611.18(3.47)6.44(3.23)25.1113.55
Interest Expense------------------10.2110.1310.3310.2410.5010.4110.2910.2910.5210.6610.64
Pretax Income6.571.74(4.19)(11.45)(4.42)(13.79)(12.98)(13.65)(4.54)(14.47)1.48(0.44)2.53(7.44)2.26(8.27)0.35(9.84)18.555.41
Tax Provision1.403.450.93(5.62)(2.74)(1.78)3.24(4.17)(0.85)(2.84)0.250.890.39(2.07)0.44(1.66)0.16(3.14)5.350.11
Net Income4.68(2.15)(5.61)(6.41)(1.92)(12.51)(16.75)(10.09)(4.27)(12.18)0.69(1.98)1.50(5.88)1.10(7.13)(0.27)(7.28)12.664.79
Basic EPS0.21(0.16)(0.92)(1.02)(0.31)(2.07)(2.80)(1.68)(0.73)(2.06)0.12(0.34)0.26(1.01)0.19(1.25)(0.05)(1.26)2.213.35
Diluted EPS0.21(0.16)(0.92)(1.02)(0.31)(2.07)(2.80)(1.68)(0.73)(2.06)0.12(0.33)0.25(1.01)0.19(1.21)(0.05)(1.26)2.173.27

Cash Flow Statement

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow7.92(6.25)4.47(6.31)8.89(0.79)(7.34)(0.26)(1.90)3.200.08(1.04)(2.13)2.34(1.69)2.711.32(1.18)0.577.31
Capital Expenditures1.070.580.76(2.00)0.621.371.552.663.571.951.031.321.511.091.191.801.172.791.782.13
Free Cash Flow*6.84(6.82)3.71(4.31)8.28(2.16)(8.89)(2.92)(5.48)1.25(0.95)(2.36)(3.64)1.25(2.88)0.920.15(3.97)(1.21)5.18
Investing Cash Flow(1.00)0.47(0.75)2.581.94(0.67)3.863.220.36(1.94)2.102.900.061.004.02(2.18)(1.36)(2.07)11.950.19
Financing Cash Flow(0.76)46.43(1.08)(0.41)(1.37)0.000.00(6.78)(1.14)(0.52)(1.36)(4.27)0.00(2.66)(0.17)(0.01)0.370.00(20.05)(2.45)

* Derived from reported values