IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — SXI

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.100.100.100.110.120.160.140.140.130.180.110.100.130.150.130.120.110.09
Accounts Receivable0.180.180.170.170.150.120.120.130.130.120.120.110.120.110.110.110.100.10
Inventory0.130.130.140.120.100.090.100.100.100.100.110.110.100.100.100.090.090.09
Total Current Assets0.480.490.490.490.460.450.420.440.420.460.400.380.410.400.380.350.330.31
Property, Plant & Equipment0.150.160.160.150.140.140.140.130.130.130.130.120.130.130.130.130.140.13
Goodwill0.590.590.600.610.590.290.280.280.280.270.270.260.280.270.280.280.290.29
Intangible Assets0.200.210.220.230.210.080.080.080.080.080.080.080.090.090.100.100.110.12
Total Non-current Assets1.041.061.071.071.020.590.570.570.560.550.560.540.560.570.580.600.630.63
Total Assets1.531.551.551.551.481.040.991.010.981.020.960.920.970.970.960.950.960.94
Accounts Payable0.080.090.090.080.070.070.060.060.060.070.070.070.080.080.080.070.060.05
Total Current Liabilities0.160.170.170.140.140.130.120.130.130.130.130.120.140.140.140.130.120.11
Long-term Debt0.470.530.540.580.530.150.150.150.150.170.190.200.200.200.200.200.200.20
Total Non-current Liabilities0.570.640.650.700.660.250.250.250.260.280.290.310.300.310.310.330.340.35
Total Liabilities*0.770.850.850.870.830.380.370.380.390.410.430.430.450.450.450.460.460.47
Retained Earnings1.201.141.141.121.101.101.071.061.041.010.930.920.890.880.870.840.840.83
Total Stockholder Equity0.750.700.710.690.660.660.620.620.590.610.530.490.530.520.510.480.500.48

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Total Revenue228.25224.60221.32217.43222.05207.78189.81170.46180.19177.27178.40184.77188.33184.33187.79180.60184.74189.28185.71175.61
Cost of Revenue130.82132.66129.09127.00130.75125.35118.37100.39110.78108.98106.74112.14114.70113.44115.47112.35118.18120.90116.94109.37
Gross Profit97.4391.9392.2390.4391.3082.4371.4570.0769.4168.2971.6672.6473.6370.9072.3268.2566.5668.3868.7766.24
Research & Development6.105.60------15.60----------------------------
Selling, General & Admin56.8752.4455.6154.3752.6052.0545.6643.0540.9741.7643.2843.5944.5842.9543.7141.0941.3042.3143.5342.75
Total Operating Expenses59.881.1156.6660.8056.5656.1862.9845.9742.2746.4545.8345.7245.15(17.62)44.5141.9647.3343.9147.0043.41
Operating Income37.5590.8335.5729.6334.7326.258.4624.1027.1521.8425.8326.9228.4888.5227.8126.2919.2224.4721.7722.83
Interest Expense6.567.337.918.919.028.365.580.981.300.951.021.281.241.421.571.191.391.241.531.72
Pretax Income32.1282.6727.1720.9926.0817.582.0023.1525.5820.2724.4824.8027.2086.3626.3124.0917.3522.8919.9621.09
Tax Provision8.5214.046.545.1710.61(5.20)0.714.965.894.335.415.907.015.796.235.774.135.484.935.26
Net Income20.4866.982.1215.0614.8321.880.8618.2019.5915.8018.8718.8120.1780.5120.0418.2713.2717.3214.9815.82
Basic EPS--5.560.171.261.241.830.071.541.681.341.601.601.716.821.691.551.121.441.251.32
Diluted EPS--5.550.171.251.231.810.071.531.641.331.591.581.596.771.691.531.091.431.241.30

Cash Flow Statement

(in millions USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow40.4311.7520.5616.8333.429.549.0617.5728.5424.3723.5716.1840.4823.2829.74(2.70)29.4611.9223.2613.07
Capital Expenditures5.535.597.666.428.586.076.976.736.535.184.254.347.625.625.765.2710.753.424.705.02
Free Cash Flow*34.916.1612.8910.4124.843.472.0910.8522.0119.1919.3211.8432.8617.6623.98(7.97)18.718.5018.578.05
Investing Cash Flow(5.11)62.29(7.73)(6.36)(10.09)(63.90)(423.12)(6.31)(7.67)(16.41)(4.25)(33.29)(7.49)59.98(5.71)(5.22)(13.72)(9.25)(3.02)(5.05)
Financing Cash Flow40.19(66.69)(14.63)(15.49)(30.95)41.39376.32(6.27)(3.37)(8.53)(7.62)(49.68)(10.06)(22.39)(19.79)12.20(39.01)(14.83)(3.00)(12.58)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q4 2021
Dividends Per Share0.340.340.340.320.000.320.320.300.300.300.300.280.280.280.280.260.260.260.240.24