Financial Statements — TBI
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 | 0.02 | 0.02 | 0.02 | 0.01 | 0.03 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.04 | 0.05 | 0.11 | 0.09 |
| Accounts Receivable | 0.27 | 0.25 | 0.25 | 0.23 | 0.22 | 0.23 | 0.23 | 0.24 | 0.28 | 0.27 | 0.28 | 0.33 | 0.34 | 0.33 | 0.33 | 0.29 | 0.26 |
| Total Current Assets | 0.32 | 0.30 | 0.31 | 0.29 | 0.28 | 0.29 | 0.30 | 0.32 | 0.36 | 0.35 | 0.37 | 0.41 | 0.41 | 0.40 | 0.42 | 0.43 | 0.38 |
| Property, Plant & Equipment | 0.07 | 0.07 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 |
| Goodwill | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
| Intangible Assets | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 |
| Total Non-current Assets* | 0.30 | 0.32 | 0.38 | 0.39 | 0.41 | 0.42 | 0.42 | 0.55 | 0.56 | 0.57 | 0.59 | 0.57 | 0.58 | 0.58 | 0.59 | 0.59 | 0.60 |
| Total Assets | 0.62 | 0.62 | 0.69 | 0.67 | 0.69 | 0.70 | 0.72 | 0.87 | 0.92 | 0.92 | 0.96 | 0.98 | 0.99 | 0.98 | 1.01 | 1.02 | 0.98 |
| Accounts Payable | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.06 | 0.05 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 |
| Total Current Liabilities | 0.14 | 0.14 | 0.16 | 0.15 | 0.16 | 0.15 | 0.16 | 0.18 | 0.20 | 0.20 | 0.21 | 0.22 | 0.23 | 0.23 | 0.24 | 0.27 | 0.26 |
| Long-term Debt | 0.08 | 0.07 | 0.07 | 0.05 | 0.06 | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | -- | -- | -- |
| Total Non-current Liabilities* | 0.23 | 0.22 | 0.23 | 0.22 | 0.23 | 0.22 | 0.23 | 0.24 | 0.26 | 0.27 | 0.27 | 0.27 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 |
| Total Liabilities | 0.37 | 0.36 | 0.39 | 0.37 | 0.39 | 0.38 | 0.39 | 0.42 | 0.46 | 0.47 | 0.49 | 0.50 | 0.53 | 0.51 | 0.52 | 0.55 | 0.53 |
| Retained Earnings | 0.28 | 0.28 | 0.33 | 0.33 | 0.32 | 0.35 | 0.36 | 0.47 | 0.48 | 0.47 | 0.49 | 0.51 | 0.48 | 0.48 | 0.50 | 0.48 | 0.46 |
| Total Stockholder Equity | 0.25 | 0.26 | 0.30 | 0.31 | 0.30 | 0.33 | 0.34 | 0.45 | 0.46 | 0.45 | 0.47 | 0.49 | 0.47 | 0.47 | 0.49 | 0.47 | 0.45 |
* 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 | 443.00 | 398.57 | 418.18 | 431.27 | 396.30 | 370.25 | 385.95 | 382.36 | 396.23 | 402.85 | 492.17 | 473.20 | 475.59 | 465.29 | 557.70 | 575.72 | 569.25 | 551.52 | 621.93 | 577.03 |
| Cost of Revenue | 351.42 | 319.55 | 328.13 | 333.37 | 302.74 | 283.91 | 283.41 | 282.32 | 291.81 | 303.47 | 363.89 | 349.02 | 345.10 | 342.18 | 409.85 | 419.80 | 410.72 | 411.67 | 455.15 | 430.53 |
| Gross Profit | 91.58 | 79.02 | 90.04 | 97.89 | 93.56 | 86.34 | 102.55 | 100.04 | 104.42 | 99.39 | 128.28 | 124.17 | 130.49 | 123.11 | 147.85 | 155.92 | 158.53 | 139.85 | 166.78 | 146.50 |
| Selling, General & Admin | 83.83 | 87.30 | 94.94 | 91.73 | 89.80 | 94.62 | 106.94 | 99.97 | 97.02 | 106.94 | 129.96 | 120.72 | 121.28 | 122.65 | 133.73 | 124.35 | 122.03 | 120.57 | 137.67 | 118.75 |
| Total Operating Expenses | 92.74 | 96.87 | 119.47 | 98.04 | 96.51 | 100.47 | 112.95 | 106.94 | 164.38 | 114.90 | 136.91 | 126.90 | 137.05 | 129.06 | 140.99 | 131.83 | 129.28 | 127.86 | 144.82 | 125.17 |
| Operating Income | (1.16) | (17.85) | (29.42) | (0.15) | (2.94) | (14.12) | (10.40) | (6.90) | (59.96) | (15.51) | (8.62) | (2.73) | (6.56) | (5.94) | 6.86 | 24.09 | 29.25 | 11.99 | 21.96 | 21.33 |
| Pretax Income | (2.48) | (19.22) | (30.46) | (1.20) | (0.04) | (13.93) | (10.01) | (6.38) | (58.22) | (13.91) | (7.40) | (2.34) | (5.98) | (4.93) | 6.99 | 24.79 | 29.14 | 12.50 | 25.49 | 21.91 |
| Tax Provision | 0.89 | 0.58 | 1.08 | 0.71 | 0.12 | 0.42 | 1.69 | 1.25 | 46.49 | (12.21) | (4.85) | (2.33) | 1.35 | (0.64) | (0.05) | 4.09 | 5.13 | 1.98 | 5.28 | 3.27 |
| Net Income | (3.37) | (19.80) | (31.54) | (1.92) | (0.16) | (14.35) | (11.70) | (7.63) | (104.71) | (1.70) | (2.55) | (0.01) | (7.32) | (4.29) | 7.05 | 20.70 | 24.01 | 10.52 | 20.21 | 18.64 |
| Basic EPS | (0.11) | (0.66) | (1.06) | (0.06) | (0.01) | (0.48) | (0.41) | (0.26) | (3.45) | (0.05) | (0.08) | 0.00 | (0.24) | (0.13) | 0.21 | 0.64 | 0.73 | 0.31 | 0.58 | 0.53 |
| Diluted EPS | (0.11) | (0.66) | (1.06) | (0.06) | (0.01) | (0.48) | (0.41) | (0.26) | (3.45) | (0.05) | (0.08) | 0.00 | (0.24) | (0.13) | 0.21 | 0.63 | 0.72 | 0.30 | 0.56 | 0.53 |
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 | (20.58) | (9.78) | (4.37) | (19.76) | (11.79) | (22.11) | 6.13 | (7.13) | (1.82) | (14.24) | 15.19 | (1.29) | 11.71 | 9.15 | 40.43 | 26.97 | 26.66 | 26.44 | 19.88 | (46.80) |
| Capital Expenditures | 3.37 | 2.83 | 3.13 | 3.62 | 4.26 | 4.68 | 5.28 | 5.60 | 5.90 | 7.38 | 8.18 | 7.36 | 7.66 | 8.08 | 7.94 | 8.69 | 8.21 | 5.78 | 6.23 | 8.90 |
| Free Cash Flow* | (23.95) | (12.61) | (7.49) | (23.38) | (16.05) | (26.79) | 0.85 | (12.72) | (7.73) | (21.61) | 7.00 | (8.65) | 4.06 | 1.07 | 32.49 | 18.28 | 18.45 | 20.66 | 13.65 | (55.71) |
| Investing Cash Flow | 6.86 | 3.22 | 0.03 | 3.70 | 4.18 | (23.97) | (1.01) | 3.87 | (6.23) | 0.92 | (5.77) | (14.13) | (4.05) | (8.38) | (17.01) | (2.82) | (1.37) | 0.26 | (6.56) | (5.37) |
| Financing Cash Flow | 8.50 | 7.17 | (2.45) | 14.47 | (4.25) | 49.37 | 7.68 | (4.25) | (6.86) | (13.66) | (0.25) | (1.03) | (9.47) | (26.82) | 0.02 | (0.03) | (28.63) | (36.05) | (16.57) | (0.21) |
* Derived from reported values