Financial Statements — NX
Balance Sheet
(in billions 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 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.05 | 0.09 | 0.06 | 0.04 | 0.07 | 0.04 | 0.04 | 0.05 | 0.04 | 0.03 | 0.04 | 0.05 | 0.04 |
| Accounts Receivable | 0.21 | 0.21 | 0.19 | 0.20 | 0.20 | 0.16 | 0.09 | 0.09 | 0.08 | 0.10 | 0.09 | 0.08 | 0.11 | 0.12 | 0.10 | 0.10 | 0.10 | 0.08 |
| Inventory | 0.28 | 0.28 | 0.27 | 0.27 | 0.28 | 0.28 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.13 | 0.14 | 0.13 | 0.12 | 0.09 | 0.08 | 0.08 |
| Total Current Assets | 0.60 | 0.60 | 0.57 | 0.58 | 0.59 | 0.55 | 0.30 | 0.26 | 0.25 | 0.29 | 0.26 | 0.27 | 0.31 | 0.30 | 0.26 | 0.24 | 0.23 | 0.21 |
| Property, Plant & Equipment | 0.39 | 0.40 | 0.40 | 0.41 | 0.42 | 0.39 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.18 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 |
| Goodwill | 0.27 | 0.27 | 0.28 | 0.27 | 0.58 | 0.57 | 0.19 | 0.18 | 0.19 | 0.19 | 0.19 | 0.18 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 |
| Intangible Assets | 0.52 | 0.53 | 0.54 | 0.56 | 0.57 | 0.58 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 | 0.09 | 0.09 | 0.09 |
| Total Non-current Assets* | 1.37 | 1.39 | 1.41 | 1.39 | 1.72 | 1.67 | 0.57 | 0.57 | 0.56 | 0.56 | 0.56 | 0.56 | 0.44 | 0.44 | 0.46 | 0.47 | 0.48 | 0.49 |
| Total Assets | 1.97 | 1.99 | 1.98 | 1.97 | 2.31 | 2.22 | 0.87 | 0.84 | 0.81 | 0.85 | 0.82 | 0.83 | 0.74 | 0.74 | 0.72 | 0.72 | 0.72 | 0.69 |
| Accounts Payable | 0.13 | 0.13 | 0.12 | 0.13 | 0.11 | 0.11 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.06 |
| Total Current Liabilities | 0.27 | 0.27 | 0.25 | 0.26 | 0.24 | 0.23 | 0.13 | 0.12 | 0.11 | 0.14 | 0.12 | 0.12 | 0.16 | 0.15 | 0.13 | 0.14 | 0.14 | 0.11 |
| Long-term Debt | 0.64 | 0.68 | 0.68 | 0.70 | 0.75 | 0.73 | 0.05 | 0.05 | 0.06 | 0.11 | 0.13 | 0.15 | 0.06 | 0.08 | 0.08 | 0.07 | 0.09 | 0.11 |
| Total Non-current Liabilities* | 0.95 | 1.00 | 1.00 | 0.99 | 1.06 | 1.02 | 0.15 | 0.15 | 0.15 | 0.19 | 0.21 | 0.23 | 0.13 | 0.16 | 0.16 | 0.17 | 0.18 | 0.20 |
| Total Liabilities | 1.22 | 1.27 | 1.25 | 1.26 | 1.31 | 1.25 | 0.28 | 0.27 | 0.26 | 0.32 | 0.33 | 0.35 | 0.29 | 0.30 | 0.29 | 0.31 | 0.32 | 0.32 |
| Retained Earnings | 0.18 | 0.16 | 0.16 | 0.15 | 0.43 | 0.41 | 0.45 | 0.43 | 0.41 | 0.38 | 0.36 | 0.34 | 0.32 | 0.29 | 0.27 | 0.24 | 0.23 | 0.22 |
| Total Stockholder Equity | 0.75 | 0.73 | 0.73 | 0.72 | 1.00 | 0.97 | 0.59 | 0.57 | 0.56 | 0.53 | 0.49 | 0.48 | 0.45 | 0.44 | 0.42 | 0.41 | 0.40 | 0.38 |
* 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 | 501.85 | 462.37 | 409.09 | 492.16 | 495.27 | 452.48 | 400.04 | 492.16 | 280.35 | 266.20 | 239.16 | 295.49 | 299.64 | 273.54 | 261.92 | 307.53 | 324.04 | 322.89 | 267.04 | 291.77 |
| Cost of Revenue* | 360.38 | 344.58 | 310.56 | 354.60 | 357.31 | 321.10 | 307.73 | 375.11 | 209.44 | 199.96 | 187.72 | 215.47 | 221.07 | 206.37 | 210.15 | 240.07 | 251.45 | 249.65 | 211.83 | 226.82 |
| Gross Profit | 141.47 | 117.79 | 98.53 | 137.56 | 137.97 | 131.38 | 92.32 | 117.05 | 70.90 | 66.24 | 51.43 | 80.02 | 78.58 | 67.16 | 51.77 | 67.46 | 72.59 | 128.45 | 55.21 | 64.95 |
| Selling, General & Admin | 11.50 | 12.60 | 12.10 | 10.90 | 11.50 | 10.00 | 7.90 | 6.50 | 6.60 | 6.90 | 7.30 | 6.80 | 6.30 | 6.10 | 4.30 | 7.40 | 5.80 | 5.50 | 5.80 | 6.10 |
| Total Operating Expenses | 94.98 | 99.08 | 95.68 | 94.62 | 408.80 | 90.46 | 99.29 | 114.22 | 47.46 | 45.60 | 43.52 | 40.52 | 41.11 | 37.83 | 47.36 | 38.89 | 38.56 | 79.77 | 41.08 | 37.86 |
| Operating Income | 46.49 | 18.71 | 2.85 | 42.94 | (270.83) | 40.92 | (6.98) | 2.83 | 23.44 | 20.64 | 7.92 | 39.50 | 37.46 | 29.34 | 4.40 | 28.57 | 34.03 | 34.55 | 14.13 | 27.09 |
| Interest Expense | 11.98 | 12.04 | 12.37 | 13.47 | 14.22 | 13.94 | 14.19 | 17.70 | 0.88 | 0.95 | 1.07 | 1.57 | 2.07 | 2.24 | 2.26 | 0.71 | 0.72 | 0.60 | 0.52 | 0.54 |
| Pretax Income* | 34.42 | 7.12 | (3.90) | 34.72 | (284.20) | 26.82 | (19.93) | (17.54) | 32.04 | 19.69 | 7.89 | 31.82 | 35.80 | 27.06 | 2.36 | 28.00 | 33.71 | 34.40 | 13.66 | 26.66 |
| Tax Provision | 7.92 | 3.77 | 0.17 | 15.15 | (8.19) | 6.31 | (5.05) | (3.62) | 6.69 | 4.31 | 1.64 | 4.44 | 4.10 | 5.55 | 0.45 | 3.33 | 7.80 | 7.88 | 2.42 | 5.76 |
| Net Income | 26.50 | 3.35 | (4.07) | 19.57 | (276.01) | 20.52 | (14.88) | (13.92) | 25.35 | 15.38 | 6.25 | 27.38 | 31.70 | 21.51 | 1.91 | 24.67 | 25.91 | 26.52 | 11.24 | 20.90 |
| Basic EPS | 0.58 | 0.07 | (0.09) | 0.49 | (6.04) | 0.44 | (0.32) | (0.52) | 0.77 | 0.47 | 0.19 | 0.83 | 0.97 | 0.65 | 0.06 | 0.74 | 0.79 | 0.80 | 0.34 | 0.63 |
| Diluted EPS | 0.58 | 0.07 | (0.09) | 0.49 | (6.04) | 0.44 | (0.32) | (0.52) | 0.77 | 0.46 | 0.19 | 0.83 | 0.96 | 0.65 | 0.06 | 0.74 | 0.78 | 0.80 | 0.34 | 0.62 |
* Derived from reported values
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 | 58.55 | 18.92 | (20.21) | 88.25 | 60.66 | 28.50 | (12.51) | 5.48 | 46.39 | 33.09 | 3.85 | 44.49 | 64.10 | 35.33 | 3.14 | 48.11 | 51.74 | 19.77 | (21.65) | 31.15 |
| Capital Expenditures | 10.74 | 11.03 | 11.29 | 21.65 | 14.45 | 14.92 | 11.62 | 13.65 | 6.25 | 7.60 | 9.58 | 14.94 | 7.38 | 7.49 | 7.58 | 13.63 | 5.70 | 6.42 | 7.37 | 8.00 |
| Free Cash Flow* | 47.81 | 7.89 | (31.50) | 66.61 | 46.20 | 13.58 | (24.13) | (8.17) | 40.14 | 25.49 | (5.73) | 29.55 | 56.72 | 27.83 | (4.45) | 34.48 | 46.03 | 13.36 | (29.02) | 23.15 |
| Investing Cash Flow | (10.71) | (11.05) | (11.24) | (21.37) | (14.47) | (14.71) | (11.45) | (397.27) | (6.23) | (7.54) | (9.55) | (14.87) | (7.29) | (6.79) | (99.48) | (13.61) | (5.60) | (6.39) | (7.36) | (5.84) |
| Financing Cash Flow | (49.16) | (6.15) | 15.92 | (40.10) | (57.06) | (8.35) | (21.97) | 410.61 | (3.57) | (12.77) | (9.12) | (42.84) | (27.63) | (29.00) | 83.31 | (27.94) | (34.44) | (4.36) | 20.86 | (28.38) |
* Derived from reported values
Dividends Per Share
(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 |
|---|
| Dividends Per Share | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |