Financial Statements — ROCK
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 | 0.02 | 0.02 | 0.09 | 0.04 | 0.03 | 0.23 | 0.18 | 0.15 | 0.09 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 |
| Accounts Receivable | 0.26 | 0.22 | 0.17 | 0.16 | 0.20 | 0.21 | 0.26 | 0.23 | 0.26 | 0.27 | 0.23 | 0.28 | 0.28 | 0.25 | 0.26 | 0.23 | 0.20 |
| Inventory | 0.27 | 0.27 | 0.12 | 0.13 | 0.17 | 0.14 | 0.13 | 0.14 | 0.14 | 0.16 | 0.17 | 0.20 | 0.20 | 0.19 | 0.16 | 0.13 | 0.11 |
| Total Current Assets | 0.71 | 0.70 | 0.70 | 0.75 | 0.47 | 0.64 | 0.59 | 0.53 | 0.51 | 0.46 | 0.43 | 0.54 | 0.53 | 0.49 | 0.45 | 0.40 | 0.35 |
| Property, Plant & Equipment | 0.19 | 0.19 | 0.13 | 0.12 | 0.13 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 |
| Goodwill | 0.94 | 0.93 | 0.40 | 0.41 | 0.59 | 0.51 | 0.51 | 0.51 | 0.52 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.52 |
| Intangible Assets | -- | -- | 0.15 | 0.14 | 0.18 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.15 | 0.13 | 0.13 | 0.15 | 0.16 | 0.15 |
| Total Non-current Assets* | 2.07 | 2.09 | 0.74 | 0.73 | 0.97 | 0.78 | 0.79 | 0.79 | 0.78 | 0.78 | 0.78 | 0.79 | 0.77 | 0.76 | 0.78 | 0.79 | 0.80 |
| Total Assets | 2.79 | 2.79 | 1.44 | 1.48 | 1.44 | 1.42 | 1.38 | 1.32 | 1.29 | 1.24 | 1.21 | 1.33 | 1.30 | 1.24 | 1.23 | 1.19 | 1.16 |
| Accounts Payable | 0.21 | 0.18 | 0.13 | 0.12 | 0.14 | 0.16 | 0.14 | 0.13 | 0.16 | 0.16 | 0.13 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.14 |
| Total Current Liabilities | 0.49 | 0.50 | 0.39 | 0.30 | 0.28 | 0.31 | 0.29 | 0.26 | 0.31 | 0.29 | 0.24 | 0.28 | 0.30 | 0.29 | 0.28 | 0.29 | 0.26 |
| Long-term Debt | 1.22 | 1.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.05 | 0.12 | 0.09 | 0.04 | 0.06 | 0.03 | 0.06 |
| Total Non-current Liabilities* | 1.41 | 1.41 | 0.10 | 0.15 | 0.15 | 0.11 | 0.12 | 0.12 | 0.09 | 0.10 | 0.13 | 0.20 | 0.17 | 0.12 | 0.14 | 0.11 | 0.14 |
| Total Liabilities* | 1.90 | 1.91 | 0.49 | 0.44 | 0.43 | 0.42 | 0.40 | 0.38 | 0.40 | 0.39 | 0.37 | 0.48 | 0.48 | 0.40 | 0.42 | 0.40 | 0.40 |
| Retained Earnings | 0.77 | 0.76 | 0.83 | 0.92 | 0.90 | 0.83 | 0.80 | 0.76 | 0.72 | 0.68 | 0.65 | 0.62 | 0.59 | 0.56 | 0.54 | 0.51 | 0.48 |
| Total Stockholder Equity | 0.89 | 0.88 | 0.95 | 1.04 | 1.01 | 1.00 | 0.98 | 0.94 | 0.89 | 0.85 | 0.84 | 0.84 | 0.82 | 0.84 | 0.81 | 0.79 | 0.76 |
* 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 | 509.55 | 356.29 | 225.03 | 310.94 | 309.52 | 290.02 | 302.06 | 361.20 | 353.01 | 292.51 | 328.81 | 390.74 | 364.91 | 293.27 | 313.86 | 391.29 | 366.95 | 317.87 | 334.45 | 369.35 |
| Cost of Revenue | 377.47 | 277.42 | 168.12 | 228.19 | 221.68 | 212.32 | 224.02 | 267.67 | 257.13 | 208.12 | 245.90 | 285.36 | 268.18 | 216.34 | 244.84 | 296.74 | 276.68 | 253.02 | 268.64 | 286.10 |
| Gross Profit | 132.08 | 78.87 | 56.91 | 82.75 | 87.84 | 77.70 | 78.04 | 93.53 | 95.87 | 84.39 | 82.91 | 105.38 | 96.74 | 76.93 | 69.02 | 94.56 | 90.27 | 64.84 | 65.81 | 83.25 |
| Selling, General & Admin | 72.26 | 83.33 | 39.12 | 42.80 | 48.33 | 52.19 | 41.92 | 49.53 | 53.40 | 52.65 | 54.03 | 52.19 | 53.66 | 47.56 | 47.65 | 47.16 | 50.13 | 43.65 | 42.72 | 45.27 |
| Total Operating Expenses | 72.26 | 83.33 | 39.12 | 42.80 | 48.33 | 52.19 | 53.22 | 49.53 | 53.40 | 52.65 | 57.82 | 52.19 | 53.66 | 47.56 | 47.65 | 47.16 | 50.13 | 43.65 | 51.02 | 142.00 |
| Operating Income | 59.82 | (4.46) | 17.79 | 39.94 | 39.51 | 25.51 | 24.82 | 44.00 | 42.47 | 31.74 | 25.09 | 53.19 | 43.08 | 29.37 | 21.37 | 47.40 | 40.14 | 21.20 | 14.79 | 37.98 |
| Pretax Income | 37.96 | (16.67) | 18.34 | 41.93 | 39.26 | 27.05 | 51.33 | 45.47 | 43.62 | 33.51 | 24.63 | 53.81 | 42.28 | 28.28 | 5.75 | 45.99 | 39.20 | 20.56 | 14.26 | 37.42 |
| Tax Provision | 10.63 | (4.61) | 4.54 | 8.72 | 9.82 | 5.93 | 5.17 | 11.44 | 11.42 | 8.56 | 5.19 | 14.54 | 11.56 | 7.18 | 2.40 | 11.69 | 9.90 | 5.10 | 4.47 | 9.56 |
| Net Income | 8.19 | (67.47) | (2.45) | (89.06) | 26.00 | 21.12 | 46.16 | 34.04 | 32.20 | 24.95 | 19.43 | 39.28 | 30.72 | 21.10 | 3.35 | 34.30 | 29.31 | 15.46 | 9.36 | 27.56 |
| Basic EPS | 0.28 | (2.26) | (0.08) | (2.99) | 0.87 | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.12 | 1.08 | 0.90 | 0.47 | 0.28 | 0.84 |
| Diluted EPS | 0.28 | (2.26) | (0.08) | (2.98) | 0.87 | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.11 | 1.08 | 0.90 | 0.47 | 0.28 | 0.83 |
Cash Flow Statement
(in billions 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 | 0.00 | (0.04) | 0.04 | 0.07 | 0.04 | 0.01 | 0.02 | 0.06 | 0.04 | 0.05 | 0.01 | 0.09 | 0.08 | 0.04 | 0.06 | 0.04 | 0.01 | (0.01) | 0.04 | (0.03) |
| Capital Expenditures | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
| Free Cash Flow* | -0.00 | (0.05) | 0.03 | 0.06 | 0.03 | 0.00 | 0.01 | 0.06 | 0.03 | 0.05 | 0.00 | 0.09 | 0.07 | 0.04 | 0.06 | 0.03 | 0.00 | (0.01) | 0.04 | (0.03) |
| Investing Cash Flow | -0.00 | (1.27) | (0.01) | (0.03) | (0.03) | (0.20) | 0.02 | (0.01) | -0.00 | -0.00 | 0.00 | (0.01) | -0.00 | -0.00 | -0.00 | (0.06) | (0.01) | -0.00 | -0.00 | -0.00 |
| Financing Cash Flow | -0.00 | 1.22 | -0.00 | -0.00 | -0.00 | (0.06) | -0.00 | (0.01) | -0.00 | -0.00 | -0.00 | (0.01) | (0.06) | (0.05) | (0.06) | 0.02 | 0.00 | 0.02 | (0.04) | 0.03 |
* Derived from reported values