IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — SGC

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents22.7923.1716.6521.0319.7618.3713.3722.0417.7318.7526.6018.9110.318.326.417.5310.91
Accounts Receivable93.9584.9297.4294.1992.5498.8292.6393.7498.2996.7394.86103.27110.38105.8592.50101.59103.07
Inventory90.4997.43105.66106.6098.5493.7793.0392.57105.13114.42122.21135.95127.04129.51103.3798.5787.77
Total Current Assets279.47274.74280.03285.58272.00271.47262.26267.53278.83292.45307.32328.73318.39312.25257.83265.65256.33
Property, Plant & Equipment35.2935.9738.8340.2240.7342.8644.2745.3248.6750.8551.4655.1052.9752.0346.9345.0742.08
Goodwill2.582.582.432.432.30------------0.0021.5939.6538.5638.6236.20
Intangible Assets17.9946.3648.4449.3250.2147.9649.1350.1552.1053.1554.4357.0958.4359.3859.4160.4863.66
Total Non-current Assets*129.05131.79135.24137.67138.97135.88138.07140.95143.23142.83143.10138.58155.29173.12164.70163.54158.70
Total Assets408.52406.52415.27423.26410.97407.35400.32408.48422.06435.28450.42467.31473.68485.37422.53429.19415.02
Accounts Payable49.6345.1645.7356.4648.8146.2946.9541.6545.1747.8850.5844.9448.5752.8638.1038.0435.43
Total Current Liabilities107.47100.5195.37105.3093.8695.0492.9488.1788.1487.1986.7491.24105.79105.8993.3890.4891.03
Long-term Debt74.4780.28100.0099.3595.6978.7672.1084.45103.13122.48139.67156.46133.41114.7480.8898.2194.92
Total Non-current Liabilities*107.67113.26126.07125.88122.69112.80106.48119.50138.81154.86171.02186.97164.75146.90106.41123.40--
Total Liabilities*215.14213.77221.44231.18216.54207.84199.41207.66226.95242.04257.76278.21270.54252.79199.79213.88--
Retained Earnings110.21111.23112.56112.02114.83121.05122.11123.95121.31120.49121.57123.06137.99166.91161.51155.21150.73
Total Stockholder Equity193.38192.75193.84192.08194.43199.51200.91200.82195.11193.24192.66189.10203.15232.58222.74215.32--

* 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 Revenue147.84140.88146.57138.47144.04137.10145.41149.69131.74138.84147.24136.13129.16130.77148.61138.70147.93143.58142.03123.33
Cost of Revenue91.7288.5492.5685.3988.7286.6691.4589.1480.9883.5391.6082.9381.5783.67103.8188.0799.8093.8098.0377.51
Gross Profit*56.1252.3354.0253.0855.3350.4453.9660.5550.7655.3255.6553.2047.6047.1144.8150.6448.1349.7844.0045.81
Selling, General & Admin51.3350.3748.6248.5152.2450.1050.5952.2248.3848.7549.2047.2543.3843.3844.3243.8245.9742.2137.9835.06
Interest Expense0.980.911.271.381.251.251.461.571.541.792.062.462.622.572.221.790.580.300.300.32
Pretax Income1.211.054.133.191.84(0.91)2.486.570.654.594.173.271.380.951.17(16.96)(28.99)6.744.399.98
Tax Provision(0.01)0.220.670.440.28(0.15)0.391.170.050.680.620.160.160.06(1.02)(4.24)(2.31)1.51-0.001.78
Net Income1.220.833.462.741.55(0.76)2.095.400.603.913.563.111.210.892.19(12.72)(26.67)5.234.398.20
Basic EPS0.080.060.230.190.10(0.05)0.130.340.040.240.220.190.080.060.14(0.80)(1.70)0.330.390.53
Diluted EPS0.080.060.230.180.10(0.05)0.120.330.040.240.210.190.080.060.15(0.80)(1.70)0.320.380.51

* Derived from reported values

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 Flow8.389.3618.44(1.68)4.93(1.99)8.938.206.859.4519.5421.2913.0525.051.903.141.08(8.73)(1.08)21.17
Capital Expenditures1.320.570.540.691.591.131.520.941.300.680.940.381.532.11(0.20)4.182.854.193.243.13
Free Cash Flow*7.068.7917.90(2.37)3.35(3.12)7.417.265.558.7718.6020.9111.5222.942.10(1.04)(1.77)(12.91)(4.32)18.04
Investing Cash Flow(1.31)(0.57)(0.54)(0.69)(1.58)(1.13)(5.52)(0.94)(1.30)(0.67)(1.48)(0.38)(1.53)(2.11)5.00(4.18)(13.93)(4.31)(13.65)(3.13)
Financing Cash Flow(7.65)(9.54)(10.82)(1.93)(2.69)3.62(2.07)(2.39)(13.64)(6.37)(16.16)(21.73)(19.52)(14.20)(8.19)9.8715.2611.9117.34(18.93)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Dividends Per Share0.140.140.140.140.140.140.140.140.140.140.140.140.140.140.140.140.140.120.120.12