IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — TBI

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.020.020.020.020.020.010.030.040.050.050.050.040.030.040.050.110.09
Accounts Receivable0.270.250.250.230.220.230.230.240.280.270.280.330.340.330.330.290.26
Total Current Assets0.320.300.310.290.280.290.300.320.360.350.370.410.410.400.420.430.38
Property, Plant & Equipment0.070.070.080.090.090.090.090.100.100.100.100.090.090.090.090.080.08
Goodwill0.040.040.040.040.040.030.020.080.080.090.090.090.090.090.090.090.09
Intangible Assets0.020.020.010.010.020.010.010.010.010.010.010.020.020.020.020.030.03
Total Non-current Assets*0.300.320.380.390.410.420.420.550.560.570.590.570.580.580.590.590.60
Total Assets0.620.620.690.670.690.700.720.870.920.920.960.980.990.981.011.020.98
Accounts Payable0.030.040.040.040.040.040.040.040.050.050.060.050.070.060.060.050.05
Total Current Liabilities0.140.140.160.150.160.150.160.180.200.200.210.220.230.230.240.270.26
Long-term Debt0.080.070.070.050.06----------------0.00------
Total Non-current Liabilities*0.230.220.230.220.230.220.230.240.260.270.270.270.290.290.290.280.28
Total Liabilities0.370.360.390.370.390.380.390.420.460.470.490.500.530.510.520.550.53
Retained Earnings0.280.280.330.330.320.350.360.470.480.470.490.510.480.480.500.480.46
Total Stockholder Equity0.250.260.300.310.300.330.340.450.460.450.470.490.470.470.490.470.45

* 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 Revenue443.00398.57418.18431.27396.30370.25385.95382.36396.23402.85492.17473.20475.59465.29557.70575.72569.25551.52621.93577.03
Cost of Revenue351.42319.55328.13333.37302.74283.91283.41282.32291.81303.47363.89349.02345.10342.18409.85419.80410.72411.67455.15430.53
Gross Profit91.5879.0290.0497.8993.5686.34102.55100.04104.4299.39128.28124.17130.49123.11147.85155.92158.53139.85166.78146.50
Selling, General & Admin83.8387.3094.9491.7389.8094.62106.9499.9797.02106.94129.96120.72121.28122.65133.73124.35122.03120.57137.67118.75
Total Operating Expenses92.7496.87119.4798.0496.51100.47112.95106.94164.38114.90136.91126.90137.05129.06140.99131.83129.28127.86144.82125.17
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)6.8624.0929.2511.9921.9621.33
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)6.9924.7929.1412.5025.4921.91
Tax Provision0.890.581.080.710.120.421.691.2546.49(12.21)(4.85)(2.33)1.35(0.64)(0.05)4.095.131.985.283.27
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)7.0520.7024.0110.5220.2118.64
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)0.210.640.730.310.580.53
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)0.210.630.720.300.560.53

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 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)11.719.1540.4326.9726.6626.4419.88(46.80)
Capital Expenditures3.372.833.133.624.264.685.285.605.907.388.187.367.668.087.948.698.215.786.238.90
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)4.061.0732.4918.2818.4520.6613.65(55.71)
Investing Cash Flow6.863.220.033.704.18(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 Flow8.507.17(2.45)14.47(4.25)49.377.68(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