IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — TGL

Balance Sheet

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q3 2023Q2 2023Q1 2023
Cash & Equivalents2.915.451.250.280.260.070.311.234.094.722.62
Short-term Investments------0.000.500.04----------
Accounts Receivable0.550.781.450.900.260.040.070.190.040.050.15
Inventory0.020.140.020.010.010.020.050.130.210.200.38
Total Current Assets17.1616.994.3210.672.141.211.212.385.225.724.18
Property, Plant & Equipment0.071.010.740.110.140.180.200.230.340.350.25
Intangible Assets----3.0415.1514.244.232.421.63------
Total Non-current Assets*4.437.2412.2719.7516.965.902.952.550.470.521.36
Total Assets21.5924.2316.5930.4219.107.114.164.935.696.245.54
Accounts Payable0.020.040.020.150.020.030.180.170.000.090.13
Short-term Debt0.06----------0.07------1.42
Total Current Liabilities4.813.883.521.300.690.831.081.233.091.066.45
Total Non-current Liabilities*1.172.401.100.000.000.000.010.020.040.050.03
Total Liabilities5.976.274.621.300.690.831.091.243.131.116.48
Retained Earnings(68.97)(66.65)(63.54)(37.95)(39.21)(38.98)(36.49)(34.77)(28.33)(25.40)(33.58)
Total Stockholder Equity15.6217.9611.9729.1118.406.283.073.692.565.13(0.94)

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022
Total Revenue1.501.080.181.150.670.300.210.291.606.7115.2618.1520.4413.4615.85
Cost of Revenue1.491.080.180.370.180.080.040.201.386.3715.1518.0020.2113.3015.60
Gross Profit0.010.000.000.790.490.220.170.090.220.350.100.150.230.160.25
Research & Development0.080.020.780.130.010.030.050.110.180.140.150.110.170.080.01
Selling, General & Admin3.813.790.841.550.520.770.791.371.110.791.631.370.861.240.93
Total Operating Expenses4.197.671.7421.270.530.920.981.781.591.432.773.032.292.082.52
Operating Income(4.19)(7.67)(1.74)(20.48)(0.04)(0.69)(0.81)(1.68)(1.37)(1.09)(2.66)(2.88)(2.06)(1.92)(2.27)
Interest Expense0.000.000.000.000.00------0.000.020.05----0.05--
Pretax Income(2.27)(3.01)(2.13)(23.13)1.26(0.22)(0.94)(1.52)(1.71)(1.19)(3.05)(2.91)(2.00)(2.12)(2.58)
Tax Provision0.050.10--0.330.000.010.010.02-0.000.010.060.010.010.010.00
Net Income(2.32)(3.11)(2.13)(23.45)1.26(0.23)(0.95)(1.54)(1.71)(1.20)(3.12)(2.93)(2.01)(2.13)(2.58)
Basic EPS(1.39)(3.47)(0.38)(20.60)1.09(0.01)(0.35)6.98(2.32)(0.03)(0.15)(0.17)(0.12)(0.11)(5.00)
Diluted EPS(1.39)(3.47)(0.38)(20.60)1.09(0.01)(0.35)6.98(2.32)(0.03)(0.15)(0.17)(0.12)(0.11)(5.00)

Cash Flow Statement

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q4 2023Q3 2023Q2 2023Q1 2023
Operating Cash Flow(0.46)(2.97)(1.76)(3.66)(4.23)(0.61)(0.98)(0.55)(1.07)(3.09)(2.53)(2.41)(4.62)(1.89)
Capital Expenditures0.070.330.640.010.000.00--0.000.000.010.000.010.070.01
Free Cash Flow*(0.53)(3.30)(2.41)(3.67)(4.24)(0.61)--(0.55)(1.07)(3.10)(2.54)(2.42)(4.69)(1.90)
Investing Cash Flow(1.88)(0.33)(0.70)(1.42)(2.15)(0.71)(1.49)(0.05)0.00(0.21)0.02(0.01)(0.07)(0.01)
Financing Cash Flow0.067.493.475.086.411.512.440.350.07(0.07)3.141.807.80(0.08)

* Derived from reported values