Financial Statements — TBRG
Balance Sheet
(in millions USD)| Metric | 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 | 35.42 | 19.92 | 12.28 | 10.12 | 8.59 | 7.71 | 4.12 | 1.47 | 7.25 | 6.82 | 15.56 | 15.11 | 15.98 | 17.11 | 19.13 | 18.02 |
| Accounts Receivable | 50.91 | 56.77 | 56.43 | 56.58 | 56.68 | 59.60 | 64.22 | 59.02 | 54.89 | 54.73 | 45.63 | 48.78 | 41.48 | 30.54 | 30.95 | 33.79 |
| Inventory | 0.96 | 0.35 | 0.44 | 0.60 | 0.92 | 0.79 | 0.98 | 0.94 | 0.96 | 1.18 | 1.75 | 1.13 | 0.57 | 1.15 | 1.42 | 1.34 |
| Total Current Assets | 109.70 | 102.57 | 90.26 | 87.33 | 91.62 | 91.58 | 91.90 | 78.80 | 82.47 | 82.30 | 80.81 | 86.97 | 80.80 | 70.98 | 72.33 | 72.88 |
| Property, Plant & Equipment | 3.18 | 2.20 | 2.56 | 2.36 | 5.05 | 8.48 | 8.75 | 8.71 | 8.74 | 9.40 | 10.30 | 10.88 | 11.47 | 12.10 | 12.71 | 13.08 |
| Goodwill | 172.57 | 172.57 | 172.57 | 172.57 | 172.57 | 172.57 | 172.57 | 198.25 | 198.25 | 198.25 | 198.58 | 198.59 | 197.88 | 177.20 | 177.75 | 150.22 |
| Intangible Assets | 61.54 | 67.56 | 70.61 | 73.65 | 79.83 | 82.96 | 86.09 | 89.96 | 93.97 | 97.99 | 106.49 | 110.97 | 115.73 | 98.88 | 102.35 | 68.63 |
| Total Non-current Assets* | 297.84 | 296.84 | 299.89 | 301.51 | 309.91 | 320.70 | 324.51 | 350.73 | 352.30 | 354.55 | 357.18 | 358.52 | 359.53 | 316.40 | 320.83 | 258.42 |
| Total Assets | 407.54 | 399.41 | 390.15 | 388.84 | 401.53 | 412.29 | 416.42 | 429.53 | 434.76 | 436.85 | 438.00 | 445.49 | 440.33 | 387.38 | 393.16 | 331.31 |
| Accounts Payable | 22.48 | 20.24 | 19.67 | 14.87 | 14.03 | 15.85 | 11.36 | 13.37 | 14.48 | 12.64 | 7.48 | 8.00 | 7.24 | 5.45 | 6.85 | 6.74 |
| Total Current Liabilities | 61.50 | 53.75 | 50.18 | 51.68 | 51.00 | 51.71 | 47.16 | 54.79 | 47.76 | 49.15 | 45.40 | 48.71 | 46.74 | 41.61 | 50.24 | 40.73 |
| Long-term Debt | 163.85 | 164.34 | 166.09 | 167.83 | 176.27 | 180.04 | 184.81 | 138.75 | 141.42 | 135.60 | 137.17 | 137.96 | 136.63 | 111.30 | 112.63 | 67.50 |
| Total Non-current Liabilities* | 167.35 | 165.31 | 166.80 | 168.65 | 177.88 | 179.48 | 184.58 | 146.76 | 156.46 | 154.14 | 159.63 | 163.84 | 162.84 | 129.78 | 131.38 | 86.46 |
| Total Liabilities | 228.85 | 219.05 | 216.98 | 220.33 | 228.89 | 231.19 | 231.74 | 201.55 | 204.21 | 203.29 | 205.04 | 212.55 | 209.58 | 171.40 | 181.62 | 127.19 |
| Retained Earnings | (11.72) | (6.31) | (11.91) | (14.49) | (9.24) | 0.57 | 5.62 | 50.61 | 54.17 | 57.01 | 51.40 | 49.24 | 46.17 | 32.65 | 29.91 | 23.77 |
| Total Stockholder Equity | 178.69 | 180.36 | 173.17 | 168.51 | 172.65 | 181.10 | 184.67 | 227.98 | 230.55 | 233.56 | 232.96 | 232.93 | 230.75 | 215.99 | 211.54 | 204.12 |
* 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 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Total Revenue | 86.27 | 87.79 | 86.11 | 85.73 | 87.21 | 90.84 | 83.83 | 84.73 | 83.25 | 85.87 | 82.71 | 84.62 | 86.23 | 83.22 | 82.83 | 82.73 | 77.87 | 74.00 | 70.09 | 68.53 |
| Cost of Revenue | 38.35 | 40.14 | 42.05 | 41.27 | 39.51 | 41.06 | 42.37 | 43.34 | 41.76 | 43.70 | 43.86 | 44.13 | 44.18 | 46.03 | 44.81 | 43.32 | 38.06 | 37.15 | 34.80 | 34.65 |
| Gross Profit | 47.92 | 47.65 | 44.06 | 44.46 | 47.70 | 49.78 | 41.46 | 41.39 | 41.49 | 42.17 | 121.39 | 40.49 | 42.06 | 37.20 | 38.02 | 39.40 | 39.82 | 36.85 | 35.29 | 33.89 |
| Research & Development | 7.45 | 8.03 | 8.17 | 8.11 | 8.25 | 7.83 | 7.74 | 8.21 | 10.69 | 7.04 | 9.78 | 10.60 | 9.84 | 8.91 | 7.82 | 7.09 | 7.10 | 7.79 | 7.70 | 6.47 |
| Selling, General & Admin | 24.16 | 23.73 | 19.42 | 18.08 | 19.46 | 19.34 | 19.38 | 18.88 | 19.40 | 20.59 | 20.96 | 19.65 | 14.95 | 14.98 | 13.46 | 14.74 | 13.01 | 11.70 | 14.18 | 10.99 |
| Total Operating Expenses | 44.87 | 42.67 | 39.99 | 40.83 | 39.53 | 40.61 | 39.52 | 44.41 | 42.95 | 83.95 | 122.22 | 42.40 | 35.76 | 32.93 | 33.08 | 34.82 | 30.83 | 29.33 | 30.76 | 26.15 |
| Operating Income | 3.06 | 4.98 | 4.07 | 3.63 | 8.16 | 9.17 | 1.94 | (3.02) | (1.46) | (41.78) | (5.21) | (1.91) | 6.30 | 4.27 | 4.94 | 4.59 | 8.99 | 7.52 | 4.53 | 7.74 |
| Interest Expense | -- | -- | -- | -- | -- | -- | 3.78 | 4.15 | 4.07 | 4.12 | 3.07 | 2.66 | 2.67 | 2.40 | 1.77 | 1.23 | 0.92 | 0.91 | 0.83 | 0.80 |
| Pretax Income | 0.58 | (3.10) | 1.35 | 0.70 | 4.92 | 3.54 | (2.46) | (7.17) | (4.11) | (45.72) | -- | -- | -- | -- | -- | -- | -- | -- | -- | 7.17 |
| Tax Provision | 0.08 | 1.18 | (4.25) | (1.88) | 4.46 | 6.60 | 7.34 | (2.12) | (1.59) | (3.25) | (4.50) | (1.65) | 0.81 | (0.69) | 0.78 | 0.76 | 1.36 | 1.58 | 1.09 | 1.02 |
| Net Income | 0.51 | (4.29) | 5.60 | 2.58 | 0.46 | (3.06) | (9.81) | (5.05) | (2.52) | (42.47) | (3.56) | (2.84) | 3.08 | 2.52 | 2.16 | 3.08 | 8.11 | 5.40 | 2.74 | 6.14 |
| Basic EPS | 0.03 | (0.28) | 0.37 | 0.17 | 0.03 | (0.21) | (0.66) | (0.34) | (0.17) | (2.92) | (0.24) | (0.20) | 0.21 | 0.17 | 0.15 | 0.21 | 0.55 | 0.36 | 0.19 | 0.42 |
| Diluted EPS | 0.03 | (0.28) | 0.37 | 0.17 | 0.03 | (0.21) | (0.66) | (0.34) | (0.17) | (2.92) | (0.24) | (0.20) | 0.21 | 0.17 | 0.15 | 0.21 | 0.55 | 0.37 | 0.19 | 0.42 |
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 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Operating Cash Flow | 15.45 | 8.86 | 13.59 | 8.76 | 5.76 | 10.30 | 10.11 | 13.76 | (2.03) | (12.26) | 3.13 | 0.72 | 9.47 | 2.16 | 11.11 | 7.29 | 11.82 | 13.27 | 1.33 | 19.43 |
| Capital Expenditures | 1.08 | 0.48 | (0.06) | 0.54 | 0.36 | 0.37 | 0.97 | 0.13 | 0.18 | 0.01 | 0.26 | 0.06 | 0.02 | 0.14 | 0.05 | 0.06 | 0.03 | 0.01 | 0.23 | 0.19 |
| Free Cash Flow* | 14.38 | 8.38 | 13.65 | 8.21 | 5.40 | 9.93 | 9.14 | 13.64 | (2.21) | (12.27) | 2.87 | 0.66 | 9.46 | 2.03 | 11.06 | 7.23 | 11.79 | 13.27 | 1.10 | 19.24 |
| 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)| Metric | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 | Q3
2020 | Q1
2020 | Q3
2019 | Q2
2019 | Q1
2019 | Q3
2018 | Q2
2018 | Q1
2018 | Q3
2017 | Q2
2017 | Q1
2017 | Q3
2016 | Q2
2016 | Q1
2016 |
|---|
| Dividends Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.30 | 0.20 | 0.25 | 0.34 | 0.64 | 0.64 |