Financial Statements — PAR
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 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.11 | 0.11 | 0.05 | 0.04 | 0.04 | 0.05 | 0.09 | 0.15 | 0.16 | 0.20 | 0.09 | 0.17 |
| Short-term Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 | 0.02 | 0.04 | 0.04 | 0.04 | 0.04 | -- | -- | -- | -- | -- |
| Accounts Receivable | 0.08 | 0.09 | 0.07 | 0.07 | 0.07 | 0.06 | 0.05 | 0.07 | 0.07 | 0.06 | 0.07 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 |
| Inventory | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 |
| Total Current Assets | 0.23 | 0.24 | 0.23 | 0.22 | 0.22 | 0.23 | 0.25 | 0.19 | 0.19 | 0.19 | 0.21 | 0.23 | 0.26 | 0.27 | 0.30 | 0.18 | 0.25 |
| Property, Plant & Equipment | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Goodwill | 0.90 | 0.90 | 0.90 | 0.91 | 0.89 | 0.80 | 0.62 | 0.62 | 0.49 | 0.49 | 0.49 | 0.49 | 0.46 | 0.46 | 0.46 | 0.46 | 0.04 |
| Intangible Assets | 0.20 | 0.21 | 0.20 | 0.22 | 0.22 | 0.21 | 0.13 | 0.14 | 0.09 | 0.09 | 0.10 | 0.11 | 0.10 | 0.10 | 0.11 | 0.12 | 0.03 |
| Total Non-current Assets* | 0.02 | 0.02 | 1.15 | 1.17 | 1.16 | 1.07 | 0.81 | 0.81 | 0.62 | 0.62 | 0.83 | 0.86 | 0.86 | 0.87 | 0.32 | 0.20 | 0.26 |
| Total Assets | 1.37 | 1.39 | 1.38 | 1.39 | 1.38 | 1.30 | 1.06 | 1.01 | 0.81 | 0.82 | 0.83 | 0.86 | 0.86 | 0.87 | 0.91 | 0.80 | 0.34 |
| Accounts Payable | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Current Liabilities | 0.11 | 0.11 | 0.13 | 0.13 | 0.11 | 0.11 | 0.08 | 0.09 | 0.09 | 0.08 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 |
| Long-term Debt | 0.42 | 0.42 | 0.39 | 0.39 | 0.39 | 0.47 | 0.38 | 0.38 | 0.39 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.31 | 0.11 |
| Total Non-current Liabilities* | 0.45 | 0.45 | 0.41 | 0.40 | 0.42 | 0.50 | 0.39 | 0.39 | 0.39 | 0.39 | 0.41 | 0.42 | 0.40 | 0.40 | 0.32 | 0.30 | 0.12 |
| Total Liabilities | 0.56 | 0.56 | 0.54 | 0.53 | 0.53 | 0.61 | 0.47 | 0.48 | 0.48 | 0.47 | 0.47 | 0.48 | 0.46 | 0.46 | 0.38 | 0.36 | 0.16 |
| 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 Equity | 0.81 | 0.83 | 0.84 | 0.86 | 0.85 | 0.69 | 0.59 | 0.53 | 0.33 | 0.34 | 0.36 | 0.38 | 0.40 | 0.41 | 0.52 | 0.44 | 0.18 |
* 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 | 133.41 | 123.97 | 120.10 | 119.18 | 112.40 | 103.86 | 69.58 | 96.75 | 78.15 | 105.50 | 107.71 | 107.13 | 100.54 | 100.44 | 97.65 | 92.77 | 85.09 | 80.29 | 81.60 | 77.86 |
| Cost of Revenue | 76.83 | 69.47 | 70.62 | 69.97 | 61.41 | 55.52 | 27.08 | 53.72 | 46.12 | 76.93 | 81.31 | 78.95 | 80.01 | 77.24 | 71.50 | 71.36 | 63.97 | 59.67 | 63.00 | 59.65 |
| Gross Profit | 56.58 | 54.50 | 49.48 | 49.22 | 50.99 | 48.34 | 42.50 | 43.03 | 32.03 | 28.56 | 26.40 | 28.19 | 20.53 | 23.19 | 26.15 | 21.41 | 21.12 | 20.61 | 18.60 | 18.21 |
| Research & Development | 22.51 | 21.98 | 21.79 | 19.28 | 20.93 | 19.77 | 17.43 | 17.82 | 16.24 | 15.77 | 14.49 | 14.66 | 14.89 | 14.32 | 14.86 | 12.84 | 10.10 | 10.84 | 10.01 | 10.12 |
| Selling, General & Admin | 26.29 | 30.70 | 30.00 | 31.73 | 31.70 | 29.28 | 30.57 | 27.35 | 25.37 | 25.61 | 16.95 | 26.25 | 25.63 | 27.48 | 25.91 | 26.54 | 26.40 | 22.37 | 24.85 | 21.66 |
| Total Operating Expenses | 69.48 | 68.39 | 67.54 | 66.87 | 68.30 | 64.09 | 61.00 | 58.23 | 52.76 | 53.23 | 41.41 | 41.37 | 38.18 | 37.06 | 36.83 | 39.85 | 37.22 | 33.42 | 35.38 | 32.32 |
| 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 Provision | 1.38 | 1.56 | 0.98 | (0.28) | 0.94 | 1.28 | 1.75 | 0.65 | 0.61 | (7.78) | 1.06 | 0.21 | 0.41 | 0.32 | 0.62 | 0.58 | 0.04 | 0.01 | 2.87 | (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)| 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 | 7.22 | (16.64) | (11.75) | 8.39 | (6.63) | (17.17) | 3.38 | 8.80 | (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 Expenditures | 0.46 | 0.32 | 0.78 | 1.35 | 0.78 | 0.41 | 0.18 | 0.38 | 0.36 | 0.05 | 0.50 | 1.78 | 2.41 | 0.82 | 0.37 | 0.31 | 0.22 | 0.28 | 0.51 | 0.33 |
| Free Cash Flow* | 6.77 | (16.96) | (12.53) | 7.05 | (7.41) | (17.58) | 3.20 | 8.42 | (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) | 17.81 | 0.76 | 0.07 | 0.71 | 10.74 | (0.81) | 87.81 | 0.75 | 190.76 | 0.22 | 0.65 | (0.05) | (2.43) | (0.60) | (0.19) | (0.37) | (1.41) | (0.67) | 124.93 |
* Derived from reported values