IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — MKTW

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents32.9152.6750.5469.1179.1894.11109.34131.18194.02187.02161.46147.22151.19125.74137.590.420.70
Accounts Receivable3.134.604.154.078.792.224.473.355.963.143.144.563.3116.416.82----
Total Current Assets87.21111.83117.02130.04152.91172.50198.46232.56312.96304.31280.95264.60261.73244.77235.750.640.97
Property, Plant & Equipment0.420.890.280.290.200.570.600.630.750.800.840.961.031.101.20----
Goodwill30.0430.0430.0430.0430.0433.5633.5633.5631.3931.3131.3131.3123.2923.2923.34----
Intangible Assets2.712.372.883.043.306.607.217.3513.1814.0914.4315.936.577.068.01----
Total Non-current Assets*98.6790.0884.6481.7186.65105.86116.84126.73138.98141.29150.75170.59164.90171.65167.68414.27414.26
Total Assets185.88201.92201.66211.75239.56278.35315.31359.29451.95445.60431.70435.19426.62416.42403.43414.90415.22
Accounts Payable------------------------------0.270.31
Short-term Debt------------------------------0.000.00
Total Current Liabilities247.67229.14229.19239.52248.19283.97312.83333.90362.42354.62333.67383.72385.84385.74434.223.060.39
Long-term Debt--------------0.71------------------
Total Non-current Liabilities*205.48199.67198.42199.25209.10241.49266.43294.77336.12348.23362.69379.49400.39424.69411.1464.9946.15
Total Liabilities453.15428.81427.61438.77457.29525.47579.26628.68698.55702.85696.36763.21786.23810.43845.3668.0546.55
Retained Earnings(114.87)(114.24)(115.59)(117.10)(118.39)(121.42)(123.14)(124.69)(126.48)(126.62)(126.66)(132.42)(128.41)(140.29)(154.69)(29.74)(7.92)
Total Stockholder Equity(33.45)(12.24)(14.52)(15.76)(15.81)(19.48)(23.67)(9.37)(13.26)(14.41)(16.64)(27.66)(38.44)(51.64)(58.36)5.005.00

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue75.8177.0383.3981.2779.9583.5197.4897.19105.05108.99112.77106.15103.64125.62126.66119.30127.47136.62146.25140.42
Cost of Revenue11.1111.1510.8510.6010.9511.9411.0112.9013.3813.3713.0713.8114.6415.2914.3714.4816.2317.6217.5962.02
Gross Profit64.7065.8872.5470.6769.0071.5786.4684.2891.6795.6299.0992.3489.01110.94113.29105.45111.79119.18129.0878.64
Research & Development2.722.332.192.142.142.352.972.612.172.152.052.092.232.462.082.172.292.281.652.14
Selling, General & Admin22.6924.1722.4418.7819.7417.3319.9222.4824.5123.8044.5125.0127.6328.0334.9228.9920.3630.55600.49356.29
Total Operating Expenses68.9566.9859.3652.8554.1954.7962.2762.3870.3374.0797.8581.3080.0980.3388.5283.7388.41101.7699.82451.71
Operating Income(4.26)(1.10)13.1917.8214.8116.7824.2021.9021.3321.561.2411.048.9230.6124.7721.7323.3717.42(591.06)(373.06)
Pretax Income(2.78)(0.49)13.8118.9815.9217.8827.1823.7222.0223.451.6612.7410.1731.5325.1517.8935.0824.5535.15(363.20)
Tax Provision(0.16)0.06(0.16)1.070.611.040.770.970.780.74(0.24)0.690.430.93(2.45)1.381.041.52(0.73)3.09
Net Income(0.63)(0.57)1.931.511.300.892.141.721.541.660.140.140.041.474.30(4.01)11.885.83(613.67)(399.53)
Basic EPS(0.24)(0.23)0.830.600.550.430.050.040.040.050.010.000.000.050.13(0.17)0.530.24--0.39
Diluted EPS(0.24)(0.23)0.790.580.530.410.060.040.040.040.000.000.000.050.13(0.17)0.530.24--0.39

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow22.42(2.08)24.212.1717.841.735.99(5.83)(3.79)(18.51)17.5312.0628.983.8710.619.9026.791.075.0159.06
Capital Expenditures0.150.470.210.020.120.050.080.020.030.000.010.010.030.010.000.010.010.010.080.07
Free Cash Flow*22.27(2.55)24.002.1517.721.695.90(5.85)(3.82)(18.51)17.5212.0428.953.8610.619.8926.781.054.9358.99
Investing Cash Flow(1.02)(0.60)(0.53)(0.48)(0.34)(0.22)0.11(0.04)(0.50)(0.25)(0.24)(0.70)(0.56)(0.39)0.00(13.13)(0.06)(0.04)(0.11)(8.20)
Financing Cash Flow(41.15)(14.79)(4.09)(20.23)(27.57)(20.21)(2.33)(9.41)(17.52)(5.20)(56.15)(4.38)(2.82)(0.61)0.60(0.74)(1.69)(14.35)(3.45)(27.22)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023
Dividends Per Share0.200.010.010.010.010.01