Financial Statements — NSIT
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 | 0.36 | 0.44 | 0.55 | 0.31 | 0.32 | 0.32 | 0.26 | 0.38 | 0.24 | 0.20 | 0.18 | 0.14 | 0.14 | 0.11 | 0.11 | 0.11 | 0.14 |
| Accounts Receivable | 7.82 | 6.42 | 5.48 | 5.48 | 4.61 | 3.90 | 4.14 | 3.57 | 3.07 | 3.67 | 3.09 | 3.05 | 3.61 | 3.03 | 2.75 | 3.05 | 2.58 |
| Inventory | 0.25 | 0.25 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.17 | 0.18 | 0.25 | 0.27 | 0.37 | 0.38 | 0.38 | 0.27 | 0.21 | 0.25 |
| Total Current Assets | 8.80 | 7.45 | 6.50 | 6.30 | 5.39 | 4.66 | 4.90 | 4.44 | 3.71 | 4.34 | 3.75 | 3.78 | 4.40 | 3.77 | 3.32 | 3.56 | 3.15 |
| Property, Plant & Equipment | 0.19 | 0.19 | 0.19 | 0.19 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.20 | 0.20 | 0.20 | 0.20 | 0.19 | 0.15 | 0.15 | 0.15 |
| Goodwill | 1.17 | 1.17 | 0.90 | 0.91 | 0.90 | 0.89 | 0.87 | 0.68 | 0.56 | 0.49 | 0.49 | 0.49 | 0.50 | 0.43 | 0.43 | 0.43 | 0.43 |
| Intangible Assets | 0.38 | 0.40 | 0.37 | 0.39 | 0.41 | 0.45 | 0.46 | 0.35 | 0.22 | 0.19 | 0.20 | 0.21 | 0.22 | 0.21 | 0.22 | 0.23 | 0.24 |
| Total Non-current Assets* | 2.60 | 2.60 | 2.40 | 2.43 | 2.53 | 2.63 | 2.45 | 2.13 | 1.37 | 1.20 | 1.21 | 1.21 | 1.20 | 1.08 | 1.11 | 1.11 | 1.10 |
| Total Assets | 11.39 | 10.06 | 8.90 | 8.73 | 7.92 | 7.29 | 7.35 | 6.57 | 5.08 | 5.54 | 4.96 | 5.00 | 5.60 | 4.85 | 4.44 | 4.67 | 4.25 |
| Total Current Liabilities | 7.43 | 6.13 | 5.02 | 4.90 | 4.39 | 3.74 | 4.01 | 3.50 | 2.74 | 3.31 | 2.88 | 2.27 | 2.97 | 2.68 | 2.15 | 2.48 | 2.18 |
| Long-term Debt | 1.48 | 1.47 | 1.39 | 1.32 | 0.96 | 0.75 | 0.66 | 0.55 | 0.32 | 0.34 | 0.17 | 0.78 | 0.72 | 0.37 | 0.53 | 0.48 | 0.42 |
| Total Non-current Liabilities* | 2.35 | 2.32 | 2.30 | 2.23 | 1.95 | 1.78 | 1.49 | 1.31 | 0.72 | 0.66 | 0.50 | 1.10 | 1.02 | 0.63 | 0.84 | 0.78 | 0.70 |
| Total Liabilities | 9.79 | 8.45 | 7.32 | 7.12 | 6.33 | 5.52 | 5.51 | 4.81 | 3.45 | 3.97 | 3.39 | 3.38 | 3.99 | 3.31 | 2.99 | 3.27 | 2.87 |
| Retained Earnings | 1.49 | 1.48 | 1.47 | 1.49 | 1.52 | 1.47 | 1.57 | 1.48 | 1.36 | 1.30 | 1.31 | 1.37 | 1.33 | 1.24 | 1.11 | 1.05 | 1.04 |
| Total Stockholder Equity | 1.61 | 1.60 | 1.58 | 1.61 | 1.59 | 1.77 | 1.85 | 1.76 | 1.63 | 1.57 | 1.57 | 1.62 | 1.61 | 1.54 | 1.45 | 1.40 | 1.38 |
* 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 | 2.40 | 2.13 | 2.05 | 2.00 | 2.09 | 2.10 | 2.07 | 2.09 | 2.16 | 2.38 | 2.24 | 2.27 | 2.35 | 2.32 | 2.50 | 2.53 | 2.74 | 2.65 | 2.57 | 2.45 |
| Cost of Revenue | 1.88 | 1.67 | 1.57 | 1.57 | 1.65 | 1.70 | 1.63 | 1.66 | 1.71 | 1.94 | 1.80 | 1.86 | 1.92 | 1.93 | 2.08 | 2.14 | 2.31 | 2.27 | 2.18 | 2.08 |
| Gross Profit | 0.52 | 0.46 | 0.48 | 0.43 | 0.44 | 0.41 | 0.44 | 0.43 | 0.45 | 0.44 | 0.44 | 0.41 | 0.43 | 0.39 | 0.42 | 0.40 | 0.44 | 0.38 | 0.38 | 0.36 |
| Selling, General & Admin | 0.38 | 0.38 | 0.36 | 0.33 | 0.35 | 0.34 | 0.36 | 0.33 | 0.32 | 0.34 | 0.30 | 0.31 | 0.32 | 0.31 | 0.30 | 0.31 | 0.31 | 0.30 | 0.29 | 0.28 |
| Total Operating Expenses* | 0.39 | 0.39 | 0.38 | 0.34 | 0.36 | 0.35 | 0.37 | 0.34 | 0.32 | 0.34 | 0.30 | 0.32 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.29 | 0.28 |
| Operating Income | 0.13 | 0.07 | 0.10 | 0.09 | 0.09 | 0.06 | 0.06 | 0.09 | 0.13 | 0.10 | 0.13 | 0.09 | 0.12 | 0.08 | 0.11 | 0.09 | 0.13 | 0.08 | 0.09 | 0.08 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.11 | 0.05 | 0.07 | 0.07 | 0.06 | 0.02 | 0.05 | 0.08 | 0.12 | 0.09 | 0.12 | 0.08 | 0.11 | 0.07 | 0.10 | 0.08 | 0.12 | 0.07 | 0.08 | 0.07 |
| Tax Provision | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 |
| Net Income | 0.08 | 0.03 | 0.05 | 0.05 | 0.05 | 0.01 | 0.04 | 0.06 | 0.09 | 0.07 | 0.09 | 0.06 | 0.08 | 0.05 | 0.08 | 0.06 | 0.09 | 0.06 | 0.06 | 0.06 |
| Basic EPS | 2.58 | 0.97 | 1.66 | 1.62 | 1.48 | 0.24 | 1.17 | 1.81 | 2.69 | 2.06 | 2.77 | 1.85 | 2.43 | 1.48 | 2.24 | 1.64 | 2.54 | 1.62 | 1.78 | 1.59 |
| Diluted EPS | 2.57 | 0.97 | 1.56 | 1.62 | 1.46 | 0.22 | 1.02 | 1.52 | 2.27 | 1.74 | 2.42 | 1.62 | 2.17 | 1.34 | 2.13 | 1.58 | 2.42 | 1.53 | 1.68 | 1.51 |
* 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 | (12.24) | 32.38 | 153.77 | 249.06 | (177.05) | 78.05 | 215.11 | 124.77 | 45.79 | 247.18 | 205.79 | 225.78 | 27.80 | 160.16 | 303.99 | 236.11 | (157.76) | (284.24) | 281.50 | (122.97) |
| Capital Expenditures | 7.86 | 6.00 | 6.97 | 5.57 | 4.85 | 7.13 | 14.41 | 13.73 | 12.16 | 6.48 | 10.18 | 15.87 | 4.10 | 9.11 | 11.67 | 12.01 | 21.51 | 25.75 | 24.07 | 11.17 |
| Free Cash Flow* | (20.10) | 26.39 | 146.80 | 243.49 | (181.90) | 70.92 | 200.70 | 111.04 | 33.62 | 240.70 | 195.61 | 209.91 | 23.70 | 151.05 | 292.32 | 224.10 | (179.27) | (309.98) | 257.43 | (134.15) |
| Investing Cash Flow | 0.13 | (5.99) | (292.25) | (5.57) | (4.85) | (7.13) | (14.41) | (9.82) | (272.57) | (6.48) | (408.77) | (98.74) | 11.42 | (9.11) | (11.64) | (12.05) | (88.41) | (25.74) | (22.28) | (9.16) |
| Financing Cash Flow | (60.45) | 64.29 | (54.23) | (2.60) | 154.59 | (15.47) | (238.75) | (61.90) | 104.64 | (125.27) | 218.92 | (74.57) | (20.40) | (140.65) | (263.50) | (220.91) | 278.46 | 319.95 | (260.48) | 134.57 |
* Derived from reported values