Financial Statements — LEE
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 | 59.43 | 53.28 | 12.63 | 14.13 | 4.66 | 6.12 | 13.43 | 16.11 | 15.37 | 16.95 | 19.03 | 18.35 | 15.66 | 15.34 | 18.59 | 21.07 | 33.75 | 37.14 |
| Accounts Receivable | 44.93 | 45.57 | 51.11 | 57.11 | 62.34 | 59.54 | 61.22 | 59.19 | 68.10 | 69.18 | 67.59 | 75.41 | 74.91 | 67.73 | 73.19 | 62.09 | 60.15 | 68.03 |
| Inventory | 5.86 | 5.18 | 4.83 | 5.27 | 5.62 | 6.23 | 5.97 | 6.70 | 7.64 | 7.93 | 10.35 | 8.99 | 8.66 | 7.51 | 6.34 | 6.48 | 6.78 | 6.96 |
| Total Current Assets | 121.12 | 112.48 | 82.88 | 96.87 | 92.84 | 92.30 | 101.91 | 102.04 | 105.87 | 109.17 | 110.78 | 121.09 | 112.72 | 103.56 | 108.31 | 105.59 | 112.18 | 125.82 |
| Property, Plant & Equipment | 32.51 | 33.20 | 34.52 | 39.73 | 41.67 | 42.83 | 56.90 | 58.40 | 59.18 | 66.09 | 68.38 | 70.44 | 75.78 | 78.18 | 79.09 | 86.43 | 89.36 | 95.58 |
| Goodwill | 323.86 | 323.86 | 323.86 | 323.86 | 323.86 | 323.86 | 328.24 | 328.24 | 328.24 | 329.50 | 329.50 | 329.50 | 329.50 | 330.20 | 330.20 | 330.20 | 330.20 | 328.85 |
| Intangible Assets | 46.61 | 48.38 | 50.15 | 60.91 | 63.13 | 66.60 | 73.90 | 78.19 | 90.38 | 107.11 | 111.74 | 116.53 | 140.23 | 145.57 | 150.90 | 163.06 | 169.00 | 176.89 |
| Total Non-current Assets* | 503.49 | 506.16 | 509.68 | 525.78 | 531.09 | 540.67 | 575.54 | 582.77 | 596.64 | 613.66 | 622.32 | 626.60 | 682.12 | 691.84 | 723.54 | 715.21 | 722.92 | 741.50 |
| Total Assets | 624.60 | 618.64 | 592.56 | 622.65 | 623.93 | 632.97 | 677.46 | 684.81 | 702.51 | 722.82 | 733.09 | 747.70 | 794.84 | 795.40 | 831.85 | 820.79 | 835.09 | 867.32 |
| Accounts Payable | 45.60 | 40.88 | 50.28 | 47.46 | 44.31 | 44.80 | 31.36 | 31.69 | 38.54 | 38.47 | 40.25 | 39.38 | 34.66 | 27.39 | 28.01 | 17.79 | 17.48 | 18.01 |
| Total Current Liabilities | 103.81 | 98.36 | 112.26 | 117.88 | 116.33 | 118.99 | 110.46 | 108.95 | 112.65 | 124.66 | 131.28 | 135.93 | 142.53 | 139.79 | 141.61 | 137.54 | 151.66 | 161.53 |
| Long-term Debt | 454.72 | 455.47 | 455.47 | 455.47 | 453.45 | 445.94 | 450.14 | 453.64 | 454.16 | 457.98 | 459.99 | 462.55 | 462.55 | 462.55 | 462.55 | 484.09 | 485.16 | 506.41 |
| Total Non-current Liabilities* | 520.76 | 523.45 | 526.74 | 542.97 | 543.70 | 538.16 | 560.50 | 565.44 | 567.67 | 583.57 | 588.86 | 593.35 | 597.69 | 600.24 | 627.13 | 691.72 | 696.20 | 718.19 |
| Total Liabilities | 624.56 | 621.80 | 639.00 | 660.85 | 660.03 | 657.15 | 670.96 | 674.39 | 680.32 | 708.23 | 720.14 | 729.28 | 740.22 | 740.03 | 768.74 | 829.26 | 847.86 | 879.72 |
| 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) | 3.97 | 7.91 | 19.73 | 12.21 | 10.38 | 15.93 | 52.39 | 53.13 | 60.91 | (10.58) | (14.80) | (14.35) |
* 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 | 125.97 | 121.96 | 130.06 | 139.10 | 141.29 | 137.38 | 144.56 | 158.57 | 150.58 | 146.55 | 155.68 | 164.01 | 171.31 | 170.69 | 185.13 | 193.64 | 195.04 | 190.01 | 202.28 | 193.91 |
| Total Operating Expenses | 118.26 | 114.43 | 125.93 | 141.88 | 137.32 | 143.04 | 149.04 | 162.94 | 146.78 | 152.31 | 149.39 | 156.08 | 160.30 | 168.50 | 175.62 | 198.56 | 189.65 | 194.65 | 178.92 | 181.87 |
| Operating Income | 8.63 | 8.54 | 5.21 | (1.46) | 4.66 | (4.50) | (3.35) | (3.66) | 4.93 | (4.55) | 7.83 | 10.93 | 12.21 | 2.86 | 11.18 | (3.47) | 6.44 | (3.23) | 25.11 | 13.55 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 10.21 | 10.13 | 10.33 | 10.24 | 10.50 | 10.41 | 10.29 | 10.29 | 10.52 | 10.66 | 10.64 |
| Pretax Income | 6.57 | 1.74 | (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) | 18.55 | 5.41 |
| Tax Provision | 1.40 | 3.45 | 0.93 | (5.62) | (2.74) | (1.78) | 3.24 | (4.17) | (0.85) | (2.84) | 0.25 | 0.89 | 0.39 | (2.07) | 0.44 | (1.66) | 0.16 | (3.14) | 5.35 | 0.11 |
| Net Income | 4.68 | (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) | 12.66 | 4.79 |
| Basic EPS | 0.21 | (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) | 2.21 | 3.35 |
| Diluted EPS | 0.21 | (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) | 2.17 | 3.27 |
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 | 7.92 | (6.25) | 4.47 | (6.31) | 8.89 | (0.79) | (7.34) | (0.26) | (1.90) | 3.20 | 0.08 | (1.04) | (2.13) | 2.34 | (1.69) | 2.71 | 1.32 | (1.18) | 0.57 | 7.31 |
| Capital Expenditures | 1.07 | 0.58 | 0.76 | (2.00) | 0.62 | 1.37 | 1.55 | 2.66 | 3.57 | 1.95 | 1.03 | 1.32 | 1.51 | 1.09 | 1.19 | 1.80 | 1.17 | 2.79 | 1.78 | 2.13 |
| 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) | 0.92 | 0.15 | (3.97) | (1.21) | 5.18 |
| Investing Cash Flow | (1.00) | 0.47 | (0.75) | 2.58 | 1.94 | (0.67) | 3.86 | 3.22 | 0.36 | (1.94) | 2.10 | 2.90 | 0.06 | 1.00 | 4.02 | (2.18) | (1.36) | (2.07) | 11.95 | 0.19 |
| Financing Cash Flow | (0.76) | 46.43 | (1.08) | (0.41) | (1.37) | 0.00 | 0.00 | (6.78) | (1.14) | (0.52) | (1.36) | (4.27) | 0.00 | (2.66) | (0.17) | (0.01) | 0.37 | 0.00 | (20.05) | (2.45) |
* Derived from reported values