IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — SPT

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents119.93111.6290.64101.53100.9082.8980.8769.1641.1074.3678.4195.1468.5681.66115.33108.26102.30
Accounts Receivable78.0869.4263.5067.2664.7854.3658.6150.4245.0942.2836.7026.7324.8623.0816.0416.1315.93
Total Current Assets242.17225.92195.02207.77207.55178.52183.08177.75196.23259.35246.43225.25223.78226.77210.05205.11200.87
Property, Plant & Equipment9.9810.179.879.8510.9010.7711.2411.6111.4011.1311.6212.2512.3712.4713.3513.9114.35
Goodwill167.12167.12166.97121.32121.32121.32121.32121.32122.688.919.012.302.302.302.302.302.30
Intangible Assets34.9237.3342.1419.3320.6223.3924.9426.5029.673.073.442.262.522.793.313.573.83
Total Non-current Assets*280.05282.68286.38215.16217.11210.31210.52212.19204.0865.1363.2053.2751.5643.7140.5940.5240.33
Total Assets522.22508.60481.40422.93424.66388.83393.60389.94400.31324.48309.63278.52275.35270.49250.65245.63241.19
Accounts Payable10.719.499.3911.417.267.549.805.7411.569.235.727.206.774.774.360.550.71
Total Current Liabilities236.08237.12219.14208.59214.10186.52187.12182.41163.32157.65146.31119.46114.05107.3580.9472.9767.59
Total Non-current Liabilities*57.5956.2968.1329.7835.2544.2354.3660.1892.0517.6818.5619.3820.2420.3921.7622.4923.19
Total Liabilities293.67293.41287.27238.38249.35230.74241.48242.59255.37175.33164.86138.84134.28127.73102.7095.4690.78
Retained Earnings(407.13)(404.05)(386.97)(377.59)(365.60)(339.97)(322.88)(305.99)(272.33)(249.32)(236.24)(214.04)(200.11)(185.50)(165.84)(158.85)(153.41)
Total Stockholder Equity228.55215.19194.13184.56175.31158.09152.12147.35144.94149.14144.77139.69141.06142.75147.95150.16150.41

* 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 Revenue123.85121.50120.89115.59111.78109.29107.09102.6499.4096.7893.5885.5379.3275.2169.6665.3161.4357.4353.2749.09
Cost of Revenue27.7627.9927.1425.7824.9324.8423.4123.2322.4022.4320.9620.2018.2316.8815.4215.3115.1413.9913.2912.35
Gross Profit96.0993.5193.7589.8186.8484.4583.6879.4176.9974.3672.6265.3361.0858.3454.2550.0046.2943.4439.9836.74
Research & Development26.6426.9528.4025.0724.5923.2327.6326.2725.1323.7722.6620.0618.9617.8816.7216.2815.3713.0712.2210.55
Selling, General & Admin24.7023.8628.2626.8226.4224.9723.8422.5122.1919.3320.8124.9817.7415.4915.3515.6915.1014.3712.6511.65
Total Operating Expenses98.7699.35104.5798.9299.1695.6597.3596.2993.5187.6490.8589.5476.0070.2767.3964.3860.8353.0549.7043.58
Operating Income(2.67)(5.85)(10.82)(9.11)(12.31)(11.20)(13.68)(16.88)(16.51)(13.29)(18.22)(24.20)(14.92)(11.93)(13.15)(14.38)(14.53)(9.61)(9.72)(6.84)
Interest Expense0.620.670.820.760.410.510.660.850.971.051.541.150.040.030.030.030.030.070.070.08
Pretax Income(2.73)(5.92)(11.02)(9.31)(11.42)(10.99)(14.07)(16.83)(16.69)(13.70)(18.67)(23.99)(12.96)(10.15)(11.83)(13.85)(14.53)(9.66)(9.82)(6.93)
Tax Provision0.350.41(0.28)0.070.560.230.340.250.20(0.13)1.40(0.98)0.130.100.110.090.080.090.080.06
Net Income(3.09)(6.34)(10.74)(9.38)(11.98)(11.22)(14.42)(17.09)(16.89)(13.57)(20.08)(23.01)(13.08)(10.25)(11.94)(13.93)(14.61)(9.76)(9.90)(6.99)
Diluted EPS(0.05)(0.11)(0.18)(0.16)(0.21)(0.19)(0.25)(0.30)(0.30)(0.24)(0.35)(0.41)(0.24)(0.19)(0.22)(0.25)(0.27)(0.18)----

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 Flow8.4725.2210.949.305.0918.104.148.952.0611.16(2.60)(5.52)6.298.282.951.051.275.402.484.37
Capital Expenditures0.621.101.050.790.911.360.890.480.491.090.630.800.260.380.400.510.600.310.260.20
Free Cash Flow*7.8524.129.888.514.1816.753.258.481.5710.07(3.23)(6.32)6.037.902.560.530.675.092.214.17
Investing Cash Flow(0.62)(1.10)(2.51)(51.12)0.091.394.013.3213.3420.0532.17(101.43)(8.68)(8.69)(18.87)25.88(14.78)(29.90)(10.64)3.15
Financing Cash Flow0.47(7.76)(3.79)28.84(4.54)(5.00)(4.59)(10.25)(4.01)(11.48)(19.83)73.701.19(1.10)0.70(0.34)0.41(0.96)(0.05)(0.44)

* Derived from reported values