IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — TBRG

Balance Sheet

(in millions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents35.4219.9212.2810.128.597.714.121.477.256.8215.5615.1115.9817.1119.1318.02
Accounts Receivable50.9156.7756.4356.5856.6859.6064.2259.0254.8954.7345.6348.7841.4830.5430.9533.79
Inventory0.960.350.440.600.920.790.980.940.961.181.751.130.571.151.421.34
Total Current Assets109.70102.5790.2687.3391.6291.5891.9078.8082.4782.3080.8186.9780.8070.9872.3372.88
Property, Plant & Equipment3.182.202.562.365.058.488.758.718.749.4010.3010.8811.4712.1012.7113.08
Goodwill172.57172.57172.57172.57172.57172.57172.57198.25198.25198.25198.58198.59197.88177.20177.75150.22
Intangible Assets61.5467.5670.6173.6579.8382.9686.0989.9693.9797.99106.49110.97115.7398.88102.3568.63
Total Non-current Assets*297.84296.84299.89301.51309.91320.70324.51350.73352.30354.55357.18358.52359.53316.40320.83258.42
Total Assets407.54399.41390.15388.84401.53412.29416.42429.53434.76436.85438.00445.49440.33387.38393.16331.31
Accounts Payable22.4820.2419.6714.8714.0315.8511.3613.3714.4812.647.488.007.245.456.856.74
Total Current Liabilities61.5053.7550.1851.6851.0051.7147.1654.7947.7649.1545.4048.7146.7441.6150.2440.73
Long-term Debt163.85164.34166.09167.83176.27180.04184.81138.75141.42135.60137.17137.96136.63111.30112.6367.50
Total Non-current Liabilities*167.35165.31166.80168.65177.88179.48184.58146.76156.46154.14159.63163.84162.84129.78131.3886.46
Total Liabilities228.85219.05216.98220.33228.89231.19231.74201.55204.21203.29205.04212.55209.58171.40181.62127.19
Retained Earnings(11.72)(6.31)(11.91)(14.49)(9.24)0.575.6250.6154.1757.0151.4049.2446.1732.6529.9123.77
Total Stockholder Equity178.69180.36173.17168.51172.65181.10184.67227.98230.55233.56232.96232.93230.75215.99211.54204.12

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue86.2787.7986.1185.7387.2190.8483.8384.7383.2585.8782.7184.6286.2383.2282.8382.7377.8774.0070.0968.53
Cost of Revenue38.3540.1442.0541.2739.5141.0642.3743.3441.7643.7043.8644.1344.1846.0344.8143.3238.0637.1534.8034.65
Gross Profit47.9247.6544.0644.4647.7049.7841.4641.3941.4942.17121.3940.4942.0637.2038.0239.4039.8236.8535.2933.89
Research & Development7.458.038.178.118.257.837.748.2110.697.049.7810.609.848.917.827.097.107.797.706.47
Selling, General & Admin24.1623.7319.4218.0819.4619.3419.3818.8819.4020.5920.9619.6514.9514.9813.4614.7413.0111.7014.1810.99
Total Operating Expenses44.8742.6739.9940.8339.5340.6139.5244.4142.9583.95122.2242.4035.7632.9333.0834.8230.8329.3330.7626.15
Operating Income3.064.984.073.638.169.171.94(3.02)(1.46)(41.78)(5.21)(1.91)6.304.274.944.598.997.524.537.74
Interest Expense------------3.784.154.074.123.072.662.672.401.771.230.920.910.830.80
Pretax Income0.58(3.10)1.350.704.923.54(2.46)(7.17)(4.11)(45.72)------------------7.17
Tax Provision0.081.18(4.25)(1.88)4.466.607.34(2.12)(1.59)(3.25)(4.50)(1.65)0.81(0.69)0.780.761.361.581.091.02
Net Income0.51(4.29)5.602.580.46(3.06)(9.81)(5.05)(2.52)(42.47)(3.56)(2.84)3.082.522.163.088.115.402.746.14
Basic EPS0.03(0.28)0.370.170.03(0.21)(0.66)(0.34)(0.17)(2.92)(0.24)(0.20)0.210.170.150.210.550.360.190.42
Diluted EPS0.03(0.28)0.370.170.03(0.21)(0.66)(0.34)(0.17)(2.92)(0.24)(0.20)0.210.170.150.210.550.370.190.42

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow15.458.8613.598.765.7610.3010.1113.76(2.03)(12.26)3.130.729.472.1611.117.2911.8213.271.3319.43
Capital Expenditures1.080.48(0.06)0.540.360.370.970.130.180.010.260.060.020.140.050.060.030.010.230.19
Free Cash Flow*14.388.3813.658.215.409.939.1413.64(2.21)(12.27)2.870.669.462.0311.067.2311.7913.271.1019.24
Investing Cash Flow(2.72)(3.78)(3.99)(4.73)(2.23)(1.68)(5.31)(5.28)16.39(41.80)(6.10)(5.97)(6.25)(4.31)(5.78)(4.96)(47.68)(2.92)(2.41)(63.22)
Financing Cash Flow(2.16)(0.15)(1.96)(1.87)(5.73)(4.88)(3.92)(4.89)(14.05)56.43(2.80)5.68(3.36)(6.46)(4.87)(3.20)40.41(16.03)(0.94)44.90

* Derived from reported values

Dividends Per Share

(USD)
MetricQ3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021Q3 2020Q1 2020Q3 2019Q2 2019Q1 2019Q3 2018Q2 2018Q1 2018Q3 2017Q2 2017Q1 2017Q3 2016Q2 2016Q1 2016
Dividends Per Share0.000.000.000.000.000.000.100.100.100.100.100.100.100.100.300.200.250.340.640.64