Financial Statements — RNG
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 | 0.11 | 0.12 | 0.15 | 0.17 | 0.15 | 0.21 | 0.20 | 0.20 | 0.43 | 0.23 | 0.27 | 0.31 | 0.31 | 0.30 | 0.35 | 0.33 | 0.46 |
| Accounts Receivable | 0.39 | 0.36 | 0.38 | 0.39 | 0.38 | 0.40 | 0.37 | 0.37 | 0.35 | 0.32 | 0.32 | 0.27 | 0.25 | 0.26 | 0.22 | 0.20 | 0.17 |
| Inventory | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
| Total Current Assets | 0.73 | 0.73 | 0.76 | 0.80 | 0.78 | 0.86 | 0.83 | 0.83 | 1.05 | 0.80 | 0.85 | 0.77 | 0.74 | 0.72 | 0.69 | 0.65 | 0.74 |
| Property, Plant & Equipment | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.19 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.18 | 0.18 | 0.17 | 0.16 | 0.15 | 0.15 |
| Goodwill | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 |
| Intangible Assets | 0.08 | 0.11 | 0.17 | 0.19 | 0.23 | 0.29 | 0.32 | 0.36 | 0.43 | 0.46 | 0.49 | 0.58 | 0.63 | 0.67 | 0.09 | 0.10 | 0.12 |
| Total Non-current Assets* | 0.65 | 0.69 | 0.77 | 0.81 | 0.85 | 0.96 | 1.00 | 1.04 | 1.13 | 1.16 | 1.20 | 1.54 | 1.78 | 1.85 | 1.27 | 1.32 | 1.33 |
| Total Assets | 1.38 | 1.42 | 1.53 | 1.61 | 1.63 | 1.82 | 1.83 | 1.87 | 2.18 | 1.96 | 2.05 | 2.32 | 2.52 | 2.57 | 1.97 | 1.97 | 2.07 |
| Accounts Payable | 0.02 | 0.03 | 0.04 | 0.07 | 0.06 | 0.03 | 0.04 | 0.02 | 0.04 | 0.04 | 0.06 | 0.09 | 0.10 | 0.08 | 0.05 | 0.06 | 0.04 |
| Total Current Liabilities | 0.66 | 0.64 | 1.21 | 1.23 | 1.21 | 0.76 | 0.76 | 0.76 | 0.61 | 0.59 | 0.59 | 0.64 | 0.62 | 0.58 | 0.48 | 0.45 | 0.44 |
| Long-term Debt | 1.07 | 1.16 | 0.63 | 0.63 | 0.74 | 1.35 | 1.36 | 1.36 | 1.82 | 1.56 | -- | -- | -- | -- | -- | -- | -- |
| Total Non-current Liabilities* | 1.13 | 1.20 | 0.66 | 0.66 | 0.77 | 1.40 | 1.40 | 1.43 | 1.86 | 1.64 | 1.73 | 1.72 | 1.74 | 1.74 | 1.44 | 1.43 | 1.41 |
| Total Liabilities | 1.79 | 1.83 | 1.86 | 1.89 | 1.97 | 2.16 | 2.16 | 2.20 | 2.47 | 2.23 | 2.32 | 2.36 | 2.36 | 2.32 | 1.92 | 1.88 | 1.85 |
| Retained Earnings | (1.66) | (1.69) | (1.74) | (1.75) | (1.77) | (1.75) | (1.74) | (1.73) | (1.65) | (1.61) | (1.59) | (1.25) | (0.97) | (0.81) | (0.63) | (0.48) | (0.37) |
| Total Stockholder Equity | (0.61) | (0.61) | (0.53) | (0.49) | (0.54) | (0.55) | (0.53) | (0.52) | (0.48) | (0.47) | (0.47) | (0.24) | (0.04) | 0.05 | 0.05 | 0.09 | 0.21 |
* 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 | 657.01 | 644.20 | 644.03 | 638.66 | 620.40 | 612.06 | 614.51 | 608.77 | 592.91 | 584.21 | 571.27 | 558.16 | 539.30 | 533.69 | 524.75 | 509.03 | 486.90 | 467.66 | 448.50 | 414.63 |
| Cost of Revenue | 184.70 | 179.43 | 183.51 | 180.33 | 178.95 | 180.45 | 178.17 | 180.18 | 176.67 | 170.48 | 170.22 | 168.97 | 164.42 | 160.68 | 160.59 | 167.47 | 158.19 | 155.47 | 136.02 | 110.45 |
| Gross Profit | 472.31 | 464.77 | 460.53 | 458.33 | 441.45 | 431.61 | 436.34 | 428.58 | 416.24 | 413.73 | 401.05 | 389.19 | 374.89 | 373.01 | 364.15 | 341.56 | 328.71 | 312.18 | 312.48 | 304.18 |
| Research & Development | 82.80 | 81.71 | 77.56 | 79.91 | 77.54 | 81.98 | 84.90 | 84.14 | 79.75 | 80.53 | 84.89 | 85.44 | 80.28 | 85.24 | 88.76 | 86.70 | 96.52 | 90.27 | 86.78 | 84.12 |
| Selling, General & Admin | 64.32 | 60.19 | 64.62 | 66.06 | 63.36 | 64.39 | 58.55 | 64.17 | 72.36 | 71.37 | 88.58 | 87.15 | 75.23 | 82.09 | 75.09 | 72.26 | 74.55 | 71.00 | 82.56 | 78.08 |
| Total Operating Expenses | 422.02 | 414.74 | 418.09 | 427.52 | 404.49 | 421.27 | 420.70 | 425.29 | 421.60 | 424.63 | 446.09 | 443.37 | 419.95 | 427.54 | 619.76 | 524.12 | 436.47 | 415.72 | 415.74 | 387.32 |
| Operating Income | 50.29 | 50.03 | 42.44 | 30.81 | 36.96 | 10.34 | 15.64 | 3.29 | (5.36) | (10.90) | (45.04) | (54.17) | (45.06) | (54.53) | (255.61) | (182.56) | (107.76) | (103.54) | (103.26) | (83.13) |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 16.25 | 16.51 | 12.16 | 5.12 | 2.21 | 1.19 | 1.18 | 1.20 | 1.23 | 16.18 | 15.98 |
| Pretax Income | 42.25 | 34.11 | 27.89 | 17.05 | 15.68 | (4.37) | 1.59 | (12.03) | (11.58) | (25.21) | (45.11) | (45.90) | (14.53) | (51.31) | (281.85) | (283.74) | (158.47) | (149.99) | (117.26) | (146.17) |
| Tax Provision | 3.14 | 3.49 | 4.92 | (0.51) | 2.48 | 5.96 | 8.78 | (4.18) | 3.18 | 3.29 | 2.14 | (3.78) | 6.95 | 3.09 | 2.21 | 0.87 | 1.05 | 0.98 | 1.10 | 0.58 |
| Net Income | 39.12 | 30.62 | 22.97 | 17.56 | 13.19 | (10.33) | (7.19) | (7.85) | (14.75) | (28.49) | (47.24) | (42.12) | (21.48) | (54.40) | (284.06) | (284.62) | (159.51) | (150.97) | (118.36) | (146.75) |
| Basic EPS | 0.47 | 0.36 | 0.25 | 0.19 | 0.15 | (0.11) | (0.07) | (0.09) | (0.16) | (0.31) | (0.49) | (0.45) | (0.23) | (0.57) | (2.97) | (2.98) | (1.68) | (1.60) | (1.28) | (1.60) |
| Diluted EPS | 0.45 | 0.35 | 0.26 | 0.19 | 0.14 | (0.11) | (0.07) | (0.09) | (0.16) | (0.31) | (0.49) | (0.45) | (0.23) | (0.57) | (2.97) | (2.98) | (1.68) | (1.60) | (1.28) | (1.60) |
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 | 206.43 | 164.05 | 148.99 | 151.36 | 167.41 | 149.66 | 132.88 | 127.22 | 127.08 | 96.09 | 113.84 | 86.59 | 90.69 | 108.53 | 39.37 | 42.26 | 50.68 | 59.00 | 47.65 | 43.03 |
| Capital Expenditures | 10.59 | 6.54 | 7.99 | 7.57 | 8.96 | 5.59 | 6.38 | 7.43 | 5.05 | 6.13 | 6.00 | 4.36 | 4.44 | 8.72 | 8.89 | 8.34 | 8.64 | 6.85 | 7.17 | 7.40 |
| Free Cash Flow* | 195.84 | 157.50 | 141.00 | 143.79 | 158.46 | 144.07 | 126.51 | 119.79 | 122.03 | 89.96 | 107.85 | 82.24 | 86.25 | 99.81 | 30.49 | 33.92 | 42.04 | 52.14 | 40.48 | 35.63 |
| Investing Cash Flow | (26.24) | (31.33) | (22.86) | (42.59) | (23.03) | (19.49) | (21.05) | (24.31) | (44.58) | (19.41) | (19.98) | (31.34) | (17.80) | (21.32) | (22.98) | (18.52) | (23.78) | (21.93) | (333.65) | (19.57) |
| Financing Cash Flow | (185.37) | (147.53) | (138.77) | (130.87) | (133.91) | (219.88) | (78.01) | (92.20) | (86.21) | (94.66) | (306.22) | 153.04 | (122.12) | (82.73) | (53.44) | (22.85) | (20.00) | (1.93) | 208.24 | (3.06) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q2
2026 | Q1
2026 |
|---|
| Dividends Per Share | 0.08 | 0.08 |