Financial Statements — TBLAW
Balance Sheet
(in billions USD)| Metric | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 |
|---|
| Cash & Equivalents | 0.15 | 0.12 | 0.13 | 0.22 | 0.22 | 0.18 | 0.18 | 0.24 | 0.20 | 0.22 |
| Short-term Investments | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.04 | 0.06 |
| Accounts Receivable | 0.31 | 0.31 | 0.32 | 0.30 | 0.30 | 0.28 | 0.28 | 0.23 | 0.22 | 0.21 |
| Total Current Assets | 0.52 | 0.49 | 0.52 | 0.58 | 0.58 | 0.53 | 0.54 | 0.56 | 0.54 | 0.56 |
| Property, Plant & Equipment | 0.10 | 0.08 | 0.10 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 |
| Goodwill | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 |
| Intangible Assets | 0.01 | 0.03 | 0.00 | 0.05 | 0.08 | 0.09 | 0.11 | 0.14 | 0.16 | 0.17 |
| Total Non-current Assets | 1.03 | 1.04 | 1.03 | 1.07 | 1.09 | 1.10 | 1.12 | 1.18 | 1.19 | 1.21 |
| Total Assets | 1.56 | 1.53 | 1.55 | 1.65 | 1.66 | 1.63 | 1.66 | 1.73 | 1.72 | 1.77 |
| Total Current Liabilities | 0.46 | 0.47 | 0.47 | 0.44 | 0.44 | 0.41 | 0.42 | 0.43 | 0.35 | 0.37 |
| Long-term Debt | 0.07 | 0.07 | 0.07 | 0.13 | -- | -- | -- | -- | -- | -- |
| Total Non-current Liabilities | 0.14 | 0.15 | 0.14 | 0.21 | 0.21 | 0.21 | 0.22 | 0.23 | 0.28 | 0.29 |
| Total Liabilities* | 0.60 | 0.62 | 0.61 | 0.64 | 0.65 | 0.62 | 0.64 | 0.66 | 0.63 | 0.66 |
| Retained Earnings | (0.05) | (0.16) | (0.05) | (0.16) | (0.19) | (0.18) | (0.18) | (0.15) | (0.13) | (0.10) |
| Total Stockholder Equity | 0.96 | 0.91 | 0.94 | 1.01 | 1.01 | 1.01 | 1.02 | 1.07 | 1.09 | 1.11 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 |
|---|
| Total Revenue | 466.40 | 522.31 | 496.76 | 476.83 | 427.49 | 491.04 | 433.01 | 428.16 | 414.01 | 419.77 | 360.22 | 332.00 | 327.69 | 371.27 |
| Cost of Revenue | 336.82 | 346.74 | 357.75 | 337.35 | 308.19 | 313.43 | 300.14 | 313.38 | 305.06 | 281.52 | 259.56 | 234.95 | 238.09 | 238.09 |
| Gross Profit | 129.58 | 175.57 | 139.02 | 139.48 | 119.31 | 177.61 | 132.88 | 114.78 | 108.95 | 138.25 | 100.66 | 97.06 | 89.59 | 133.17 |
| Research & Development | 39.58 | 36.74 | 37.87 | 38.44 | 35.96 | 36.17 | 36.73 | 33.29 | 36.25 | 34.38 | 35.89 | 34.00 | 31.99 | 28.55 |
| Selling, General & Admin | 25.05 | 27.08 | 24.56 | 26.63 | 23.72 | 25.94 | 23.78 | 24.28 | 23.33 | 30.17 | 23.84 | 26.86 | 25.84 | 23.78 |
| Total Operating Expenses | 60.19 | 131.80 | 132.51 | 132.22 | 125.57 | 130.39 | 128.32 | 122.41 | 127.19 | 129.46 | 119.39 | 122.06 | 118.39 | 108.14 |
| Operating Income | 69.38 | 43.77 | 6.51 | 7.26 | (6.26) | 47.22 | 4.56 | (7.63) | (18.23) | 8.80 | (18.73) | (25.00) | (28.80) | 25.04 |
| Pretax Income | 69.14 | 38.97 | 7.01 | 7.29 | (10.76) | 38.98 | 3.45 | (6.63) | (21.87) | 7.37 | (23.14) | (28.83) | (31.95) | 21.86 |
| Tax Provision | 10.07 | -- | 1.76 | 2.98 | (2.01) | 5.84 | 9.91 | (2.34) | 4.29 | 3.65 | 0.00 | 2.49 | (0.64) | 6.68 |
| Net Income | 59.07 | 50.14 | 5.24 | 4.32 | (8.75) | 33.14 | (6.45) | (4.29) | (26.16) | 3.72 | (23.14) | (31.31) | (31.31) | 15.18 |
| Basic EPS | 0.21 | 0.16 | 0.02 | 20.00 | (0.03) | 0.10 | (0.02) | (0.01) | (0.08) | 0.01 | (0.07) | (0.09) | (0.09) | 0.05 |
| Diluted EPS | 0.20 | 0.15 | 0.02 | 0.01 | (0.03) | 0.10 | (0.02) | (0.01) | (0.08) | 0.01 | (0.07) | (0.09) | (0.09) | 0.06 |
Cash Flow Statement
(in millions USD)| Metric | 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 |
|---|
| Operating Cash Flow | 108.66 | 59.65 | 53.20 | 47.40 | 48.11 | 61.94 | 49.77 | 40.23 | 32.40 | 22.79 | 32.46 | 11.60 | 17.52 |
| Capital Expenditures | 18.37 | 12.73 | 6.91 | 13.24 | 12.04 | 10.03 | 6.91 | 12.63 | 5.59 | 12.29 | 9.66 | 3.83 | 6.35 |
| Free Cash Flow* | 90.28 | 46.93 | 46.29 | 34.16 | 36.07 | 51.91 | 42.86 | 27.60 | 26.81 | 10.50 | 22.80 | 7.77 | 11.17 |
| Investing Cash Flow | (18.37) | (12.73) | (6.71) | (13.24) | (8.26) | (10.02) | (6.91) | (11.57) | (1.60) | (5.60) | 20.12 | 9.82 | 35.31 |
| Financing Cash Flow | (60.66) | (40.81) | (46.48) | (138.78) | (51.25) | (37.66) | (9.74) | (23.81) | (28.77) | (81.42) | (17.88) | (35.10) | (0.21) |
* Derived from reported values