IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — OCC

Balance Sheet

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.300.150.130.420.890.130.801.090.220.190.190.190.240.140.120.360.45
Accounts Receivable11.8411.088.0811.089.118.218.598.307.409.309.9110.1510.558.399.118.646.26
Inventory22.9421.2720.8918.7019.0619.1019.2621.4923.0224.9522.2618.6918.6517.9115.7416.8317.38
Total Current Assets35.5732.9529.6430.6929.5928.0229.1931.4531.8436.5033.1129.4032.0729.0928.9329.6624.49
Property, Plant & Equipment6.616.546.596.646.676.826.997.087.137.217.307.507.657.798.168.378.58
Intangible Assets0.470.480.490.490.490.500.530.540.550.580.610.630.630.640.650.660.67
Total Non-current Assets*9.299.469.139.489.489.798.418.438.659.059.399.619.7110.0110.4910.8110.88
Total Assets44.8542.4138.7740.1739.0737.8237.6039.8840.4945.5542.5039.0141.7839.1039.4240.4835.36
Accounts Payable7.316.727.216.097.266.275.345.405.135.705.565.186.254.813.654.404.14
Total Current Liabilities16.4115.8516.1916.9615.6713.636.987.136.7311.827.717.088.436.835.4811.489.36
Long-term Debt--------2.54--------4.284.454.614.694.774.934.985.09
Total Non-current Liabilities*4.184.331.481.784.284.4510.2710.9110.427.9011.7811.0512.1710.9811.8512.3512.84
Total Liabilities20.5820.1717.6718.7419.9618.0817.2418.0517.1519.7119.5018.1220.6017.8117.3323.8322.21
Retained Earnings(1.20)(0.53)2.452.583.574.275.006.568.1610.868.336.336.706.937.872.50(0.88)
Total Stockholder Equity14.7315.2218.1318.2319.1219.7420.3521.8423.3525.8423.0020.8821.1821.2922.0916.6513.16

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue24.3022.2116.4319.8319.9217.5515.7419.4916.2216.1114.8517.3316.9418.2820.0617.3817.2014.4415.8815.63
Cost of Revenue15.2014.6211.0613.5113.6012.2211.1212.9512.3012.0711.1413.4611.8311.7613.4312.5712.1710.3910.8311.54
Gross Profit9.097.595.376.326.325.334.636.533.924.043.713.875.126.526.624.815.034.055.064.09
Selling, General & Admin6.966.275.566.035.745.745.465.855.245.325.095.154.965.465.194.955.044.784.814.53
Total Operating Expenses6.986.295.586.055.765.765.485.875.2610.455.115.174.985.485.214.975.054.804.834.55
Operating Income2.111.30(0.21)0.270.56(0.43)(0.85)0.66(1.34)(1.30)(1.40)(1.29)0.141.051.41(0.17)(0.02)(0.75)0.22(0.46)
Interest Expense------------------0.280.300.300.300.270.230.200.180.160.160.18
Pretax Income1.871.06(0.42)0.050.31(0.68)(1.10)0.37(1.55)(1.59)(1.42)(1.23)0.100.841.20(0.36)(0.23)(0.92)-0.005.38
Tax Provision0.010.00(0.02)-0.000.000.010.01-0.000.010.010.010.04-0.000.030.010.01(0.01)0.010.000.00
Net Income1.861.05(0.40)0.050.30(0.70)(1.11)0.37(1.56)(1.60)(1.43)(1.27)0.100.811.19(0.37)(0.23)(0.94)(0.01)5.37
Basic EPS0.210.12(0.05)0.010.04(0.09)(0.14)0.05(0.20)(0.21)(0.18)(0.16)0.010.100.15(0.05)(0.03)------
Diluted EPS--------------------(0.18)------------------

Cash Flow Statement

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow1.51(2.53)1.170.80(2.20)0.142.67(1.52)0.550.37(0.26)0.53(0.93)(0.63)0.131.31(1.16)(1.86)2.330.18
Capital Expenditures0.210.070.140.080.080.070.070.060.080.160.080.150.370.100.080.100.030.070.040.04
Free Cash Flow*1.29(2.60)1.030.72(2.28)0.072.60(1.58)0.480.22(0.34)0.38(1.30)(0.73)0.051.21(1.19)(1.94)2.290.14
Investing Cash Flow(0.21)(0.07)(0.16)(0.08)(0.09)(0.07)(0.08)(0.02)(0.03)0.06(0.08)(0.15)1.58(0.11)(0.08)(0.10)(0.03)(0.08)(0.04)(0.05)
Financing Cash Flow(1.14)2.62(1.11)(0.90)1.820.69(2.72)0.99(0.82)0.43(0.91)(0.63)0.840.71(0.03)(1.25)1.301.95(2.27)(0.38)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ4 2015Q3 2015Q2 2015Q1 2015Q4 2014Q3 2014Q2 2014Q1 2014Q4 2013Q3 2013Q2 2013Q1 2013Q4 2012Q3 2012Q2 2012Q1 2012Q4 2011Q3 2011
Dividends Per Share0.020.020.020.020.020.020.020.020.020.020.020.020.020.020.020.020.010.01