IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — PAR

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.080.080.090.090.090.110.110.050.040.040.050.090.150.160.200.090.17
Short-term Investments0.000.000.000.000.000.010.030.020.040.040.040.04----------
Accounts Receivable0.080.090.070.070.070.060.050.070.070.060.070.050.060.050.050.050.04
Inventory0.030.030.030.030.020.020.030.030.020.030.030.040.040.040.030.030.03
Total Current Assets0.230.240.230.220.220.230.250.190.190.190.210.230.260.270.300.180.25
Property, Plant & Equipment0.010.010.010.010.010.010.010.020.020.010.010.010.010.010.010.010.01
Goodwill0.900.900.900.910.890.800.620.620.490.490.490.490.460.460.460.460.04
Intangible Assets0.200.210.200.220.220.210.130.140.090.090.100.110.100.100.110.120.03
Total Non-current Assets*0.020.021.151.171.161.070.810.810.620.620.830.860.860.870.320.200.26
Total Assets1.371.391.381.391.381.301.061.010.810.820.830.860.860.870.910.800.34
Accounts Payable0.040.040.030.040.030.040.030.040.030.030.030.020.030.020.020.020.02
Total Current Liabilities0.110.110.130.130.110.110.080.090.090.080.060.070.060.060.060.060.05
Long-term Debt0.420.420.390.390.390.470.380.380.390.390.400.400.400.400.400.310.11
Total Non-current Liabilities*0.450.450.410.400.420.500.390.390.390.390.410.420.400.400.320.300.12
Total Liabilities0.560.560.540.530.530.610.470.480.480.470.470.480.460.460.380.360.16
Retained Earnings(0.40)(0.38)(0.34)(0.33)(0.30)(0.26)(0.24)(0.29)(0.26)(0.24)(0.22)(0.19)(0.17)(0.15)(0.10)(0.06)(0.05)
Total Stockholder Equity0.810.830.840.860.850.690.590.530.330.340.360.380.400.410.520.440.18

* 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 Revenue133.41123.97120.10119.18112.40103.8669.5896.7578.15105.50107.71107.13100.54100.4497.6592.7785.0980.2981.6077.86
Cost of Revenue76.8369.4770.6269.9761.4155.5227.0853.7246.1276.9381.3178.9580.0177.2471.5071.3663.9759.6763.0059.65
Gross Profit56.5854.5049.4849.2250.9948.3442.5043.0332.0328.5626.4028.1920.5323.1926.1521.4121.1220.6118.6018.21
Research & Development22.5121.9821.7919.2820.9319.7717.4317.8216.2415.7714.4914.6614.8914.3214.8612.8410.1010.8410.0110.12
Selling, General & Admin26.2930.7030.0031.7331.7029.2830.5727.3525.3725.6116.9526.2525.6327.4825.9126.5426.4022.3724.8521.66
Total Operating Expenses69.4868.3967.5466.8768.3064.0961.0058.2352.7653.2341.4141.3738.1837.0636.8339.8537.2233.4235.3832.32
Operating Income(12.90)(13.89)(18.06)(17.65)(17.31)(15.75)(18.50)(15.19)(20.73)(24.67)(15.00)(13.19)(17.65)(13.86)(10.68)(18.44)(16.10)(12.81)(16.78)(14.11)
Pretax Income------------------(26.07)(17.57)(15.31)(19.29)(15.59)(12.86)(20.76)(18.81)(15.64)(22.77)(31.97)
Tax Provision1.381.560.98(0.28)0.941.281.750.650.61(7.78)1.060.210.410.320.620.580.040.012.87(0.04)
Net Income(16.90)(16.17)(20.89)(18.18)(21.04)(24.35)(21.06)(19.83)54.19(18.29)(18.63)(15.52)(19.70)(15.90)(13.48)(21.34)(18.85)(15.65)(25.64)(31.93)
Basic EPS(0.41)(0.39)(0.52)(0.45)(0.52)(0.60)(0.56)(0.56)1.60(0.62)(0.67)(0.56)(0.72)(0.58)(0.48)(0.79)(0.70)(0.58)(1.02)(1.23)
Diluted EPS(0.41)(0.39)(0.52)(0.45)(0.52)(0.60)(0.56)(0.56)1.60(0.62)(0.67)(0.56)(0.72)(0.58)(0.48)(0.79)(0.70)(0.58)(1.02)(1.23)

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 Flow7.22(16.64)(11.75)8.39(6.63)(17.17)3.388.80(13.85)(23.58)1.41(5.69)3.95(16.75)(9.49)(1.99)(10.39)(21.20)(9.54)(10.56)
Capital Expenditures0.460.320.781.350.780.410.180.380.360.050.501.782.410.820.370.310.220.280.510.33
Free Cash Flow*6.77(16.96)(12.53)7.05(7.41)(17.58)3.208.42(14.21)(23.62)0.92(7.48)1.54(17.57)(9.86)(2.30)(10.61)(21.48)(10.04)(10.89)
Investing Cash Flow(3.51)(2.96)(2.21)(3.20)(2.02)(5.68)(2.01)(105.18)78.95(151.86)(2.97)1.35(4.40)(1.77)(2.37)(59.38)(1.90)(3.06)(1.94)0.65
Financing Cash Flow(2.22)17.810.760.070.7110.74(0.81)87.810.75190.760.220.65(0.05)(2.43)(0.60)(0.19)(0.37)(1.41)(0.67)124.93

* Derived from reported values