Financial Statements — NPK
Balance Sheet
(in millions 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 | 15.79 | 6.49 | 2.09 | 1.76 | 1.02 | 16.33 | 32.57 | 63.55 | 70.41 | 73.36 | 75.63 | 61.78 | 67.09 | 82.53 | 91.01 | 73.05 | 65.12 |
| Short-term Investments | 0.50 | 0.50 | 2.50 | 3.00 | 4.50 | 16.89 | 20.87 | 24.37 | 24.97 | 26.35 | 29.01 | 43.71 | 43.03 | 35.30 | 33.31 | 42.47 | 52.09 |
| Accounts Receivable | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 51.11 | 49.87 | 48.12 |
| Inventory | 326.55 | 312.86 | 326.31 | 298.95 | 287.64 | 263.62 | 228.08 | 203.99 | 182.93 | 166.99 | 154.99 | 176.71 | 156.20 | 151.47 | 150.59 | 143.12 | 141.11 |
| Total Current Assets | 401.54 | 373.92 | 398.38 | 365.06 | 346.95 | 348.97 | 339.61 | 338.29 | 333.80 | 319.03 | 312.05 | 336.65 | 323.96 | 317.45 | 345.19 | 323.83 | 319.60 |
| Property, Plant & Equipment | 64.47 | 62.21 | 63.48 | 64.28 | 65.38 | 40.36 | 38.35 | 38.52 | 40.60 | 40.60 | 40.96 | 36.14 | 35.71 | 36.24 | 37.52 | 37.71 | 37.56 |
| Goodwill | 19.43 | 19.43 | 19.43 | 19.43 | 19.43 | 19.43 | 19.43 | 19.43 | 19.43 | 19.43 | 19.43 | 15.32 | 15.32 | 15.32 | 15.32 | 15.32 | 15.32 |
| Intangible Assets | 1.39 | 1.85 | 2.64 | 3.02 | 3.40 | 4.16 | 4.53 | 4.91 | 5.67 | 6.10 | 6.55 | 2.73 | 2.52 | 2.57 | 2.68 | 2.73 | 2.79 |
| Total Non-current Assets* | 97.07 | 95.40 | 105.45 | 106.80 | 108.35 | 79.93 | 78.48 | 79.16 | 82.17 | 82.78 | 83.83 | 70.80 | 70.02 | 71.07 | 80.72 | 82.71 | 75.63 |
| Total Assets | 498.61 | 469.31 | 503.83 | 471.86 | 455.30 | 428.90 | 418.10 | 417.46 | 415.97 | 401.81 | 395.88 | 407.44 | 393.98 | 388.51 | 425.91 | 406.54 | 395.23 |
| Accounts Payable | 42.83 | 33.66 | 48.01 | 42.83 | 37.12 | 39.57 | 33.18 | 32.62 | 44.36 | 38.24 | 35.88 | 30.98 | 27.81 | 29.65 | 41.81 | 26.38 | 27.68 |
| Total Current Liabilities | 76.93 | 63.63 | 112.98 | 86.70 | 75.50 | 70.49 | 68.05 | 73.73 | 63.42 | 56.47 | 56.38 | 51.63 | 48.21 | 49.65 | 61.16 | 46.03 | 51.53 |
| Total Non-current Liabilities* | 10.41 | 10.52 | 11.07 | 11.09 | 11.22 | 11.84 | 11.97 | 12.09 | 9.87 | 10.04 | 10.02 | 10.29 | 9.40 | 9.48 | 10.68 | 10.82 | 3.58 |
| Total Liabilities | 87.34 | 74.14 | 124.06 | 97.79 | 86.71 | 82.33 | 80.01 | 85.82 | 73.29 | 66.51 | 66.40 | 61.92 | 57.61 | 59.12 | 71.84 | 56.85 | 55.11 |
| Retained Earnings | 394.92 | 379.06 | 364.60 | 359.28 | 354.13 | 332.94 | 324.86 | 318.77 | 331.09 | 324.07 | 318.56 | 335.90 | 326.97 | 320.29 | 345.96 | 341.83 | 332.54 |
| Total Stockholder Equity | 411.27 | 395.17 | 379.77 | 374.07 | 368.59 | 346.58 | 338.09 | 331.64 | 342.68 | 335.30 | 329.48 | 345.53 | 336.37 | 329.39 | 354.07 | 349.69 | 340.12 |
* Derived from reported values
Income Statement
(in millions 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 | 146.60 | 118.65 | 163.97 | 115.46 | 120.45 | 103.64 | 134.69 | 91.82 | 85.06 | 76.65 | 98.42 | 83.14 | 78.95 | 80.41 | 114.05 | 69.68 | 77.14 | 60.75 | 100.41 | 87.23 |
| Cost of Revenue | 118.05 | 101.17 | 136.32 | 99.45 | 101.90 | 85.53 | 101.90 | 74.60 | 70.36 | 62.80 | 77.76 | 67.74 | 65.57 | 62.39 | 100.73 | 52.62 | 62.10 | 51.04 | 83.28 | 76.00 |
| Gross Profit | 28.55 | 17.48 | 27.66 | 16.01 | 18.55 | 18.11 | 32.79 | 17.22 | 14.70 | 13.85 | 20.65 | 15.40 | 13.38 | 18.02 | 13.31 | 17.06 | 15.04 | 9.71 | 17.13 | 11.23 |
| Selling, General & Admin | 8.67 | 10.74 | 8.62 | 9.22 | 9.37 | 8.66 | 9.06 | 7.62 | 7.96 | 7.20 | 6.98 | 7.90 | 7.68 | 8.22 | 6.94 | 6.49 | 7.13 | 6.57 | 13.96 | 6.54 |
| Total Operating Expenses* | 9.13 | 9.45 | 8.99 | 9.60 | 12.45 | 9.04 | 9.44 | 8.00 | 8.34 | 7.58 | 7.36 | 8.33 | 8.13 | 8.60 | 12.63 | 6.56 | 7.18 | 6.62 | 14.01 | 6.60 |
| Operating Income | 19.41 | 8.03 | 18.66 | 6.41 | 6.10 | 9.07 | 23.35 | 9.22 | 6.36 | 6.28 | 13.30 | 7.07 | 5.25 | 9.42 | 0.68 | 10.50 | 7.86 | 3.09 | 3.12 | 4.64 |
| Pretax Income | 20.22 | 8.61 | 18.84 | 6.86 | 6.61 | 9.81 | 24.10 | 10.37 | 7.85 | 8.35 | 15.19 | 8.84 | 7.12 | 11.27 | 1.97 | 11.58 | 8.63 | 3.76 | 3.64 | 5.28 |
| Tax Provision | 4.35 | 1.99 | 3.83 | 1.54 | 1.46 | 2.20 | 3.37 | 2.29 | 1.77 | 1.78 | 2.03 | 1.82 | 1.62 | 2.40 | (0.20) | 2.66 | 1.95 | 0.84 | 0.40 | 1.15 |
| Net Income | 15.86 | 6.63 | 15.01 | 5.32 | 5.15 | 7.61 | 20.73 | 8.08 | 6.08 | 6.57 | 13.16 | 7.02 | 5.50 | 8.88 | 2.17 | 8.93 | 6.68 | 2.92 | 3.24 | 4.13 |
| Basic EPS | 2.21 | 0.93 | 2.10 | 0.74 | 0.72 | 1.07 | 2.92 | 1.13 | 0.85 | 0.92 | 1.85 | 0.99 | 0.77 | 1.25 | 0.31 | 1.26 | 0.94 | 0.41 | -- | -- |
* 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 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 12.80 | 31.35 | 13.92 | (24.60) | (10.92) | 12.46 | (7.63) | (17.46) | (33.88) | 5.56 | 16.60 | (4.21) | (4.47) | 37.47 | 12.05 | (1.17) | (7.55) | 5.44 | 20.12 | 8.47 |
| Capital Expenditures | 3.50 | 1.95 | 1.48 | 0.11 | 2.47 | 22.98 | 3.66 | 2.83 | 0.66 | 0.39 | 0.15 | 0.77 | 0.43 | 0.50 | 0.51 | 0.22 | 0.13 | 0.17 | 0.40 | 0.51 |
| Free Cash Flow* | 9.30 | 29.40 | 12.44 | (24.70) | (13.38) | (10.52) | (11.29) | (20.29) | (34.54) | 5.17 | 16.45 | (4.98) | (4.90) | 36.97 | 11.54 | (1.39) | (7.68) | 5.27 | 19.72 | 7.95 |
| Investing Cash Flow | (3.49) | 2.56 | 0.52 | 0.66 | (0.98) | (22.08) | 8.98 | 1.22 | 2.89 | 1.87 | 0.69 | 1.26 | 2.21 | (4.60) | (3.12) | (4.14) | (7.90) | (1.28) | (1.40) | 9.50 |
| Financing Cash Flow | 0.00 | (30.67) | (13.28) | 24.26 | 12.64 | (7.02) | (0.02) | 0.00 | 0.02 | (31.53) | (0.04) | 0.00 | 0.00 | (27.96) | 0.00 | 0.01 | 0.00 | (31.43) | 0.08 | -0.00 |
* Derived from reported values