Financial Statements — VLGEA
Balance Sheet
(in billions USD)| Metric | Q3
2026 | Q2
2026 | 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 | 0.13 | 0.16 | 0.12 | 0.12 | 0.13 | 0.12 | 0.11 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.11 | 0.11 | 0.11 | 0.10 |
| Inventory | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.05 | 0.05 |
| Total Current Assets | 0.21 | 0.23 | 0.21 | 0.20 | 0.21 | 0.21 | 0.19 | 0.24 | 0.25 | 0.23 | 0.20 | 0.20 | 0.23 | 0.23 | 0.22 | 0.19 | 0.20 | 0.19 |
| Property, Plant & Equipment | 0.33 | 0.32 | 0.32 | 0.33 | 0.32 | 0.31 | 0.31 | 0.29 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.27 |
| Goodwill | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Non-current Assets* | 0.80 | 0.79 | 0.79 | 0.80 | 0.79 | 0.78 | 0.78 | 0.73 | 0.73 | 0.72 | 0.75 | 0.75 | 0.69 | 0.67 | 0.67 | 0.70 | 0.71 | 0.71 |
| Total Assets | 1.01 | 1.03 | 1.00 | 1.00 | 1.00 | 0.99 | 0.97 | 0.97 | 0.98 | 0.94 | 0.95 | 0.95 | 0.91 | 0.90 | 0.89 | 0.89 | 0.91 | 0.90 |
| Accounts Payable | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 |
| Total Current Liabilities | 0.18 | 0.19 | 0.18 | 0.18 | 0.19 | 0.18 | 0.17 | 0.18 | 0.18 | 0.16 | 0.16 | 0.17 | 0.15 | 0.16 | 0.15 | 0.15 | 0.16 | 0.15 |
| Long-term Debt | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 |
| Total Non-current Liabilities* | 0.31 | 0.32 | 0.32 | 0.33 | 0.34 | 0.35 | 0.36 | 0.36 | 0.37 | 0.39 | 0.39 | 0.40 | 0.40 | 0.39 | 0.39 | 0.40 | 0.41 | 0.41 |
| Total Liabilities* | 0.49 | 0.51 | 0.50 | 0.52 | 0.53 | 0.53 | 0.53 | 0.54 | 0.56 | 0.55 | 0.56 | 0.57 | 0.55 | 0.54 | 0.54 | 0.55 | 0.57 | 0.57 |
| Retained Earnings | 0.45 | 0.45 | 0.43 | 0.41 | 0.40 | 0.39 | 0.37 | 0.36 | 0.35 | 0.33 | 0.32 | 0.31 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 |
| Total Stockholder Equity | 0.51 | 0.52 | 0.50 | 0.48 | 0.47 | 0.46 | 0.44 | 0.43 | 0.42 | 0.40 | 0.39 | 0.38 | 0.36 | 0.36 | 0.35 | 0.34 | 0.34 | 0.33 |
* Derived from reported values
Income Statement
(in millions USD)| Metric | Q3
2026 | Q2
2026 | 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 |
|---|
| Total Revenue | 572.59 | 640.96 | 582.59 | 599.67 | 563.67 | 599.65 | 557.70 | 578.24 | 546.40 | 575.58 | 536.35 | 553.80 | 529.29 | 563.87 | 519.69 | 527.50 | 501.96 | 537.41 | 494.21 | 536.28 |
| Cost of Revenue | 411.78 | 461.08 | 417.64 | 430.77 | 401.49 | 429.65 | 395.82 | 408.58 | 390.46 | 412.14 | 383.41 | 392.74 | 378.07 | 408.99 | 370.40 | 379.22 | 360.37 | 387.80 | 354.03 | 384.47 |
| Gross Profit | 160.81 | 179.88 | 164.95 | 168.90 | 162.18 | 170.01 | 161.88 | 169.65 | 155.93 | 163.44 | 152.95 | 161.06 | 151.22 | 154.88 | 149.29 | 148.29 | 141.59 | 149.61 | 140.18 | 151.81 |
| Selling, General & Admin | 143.77 | 147.89 | 141.45 | 138.58 | 139.68 | 139.25 | 137.52 | 139.93 | 137.65 | 136.48 | 130.29 | 132.45 | 128.79 | 130.10 | 125.56 | 122.08 | 137.75 | 126.49 | 121.28 | 126.82 |
| Total Operating Expenses | 152.40 | 156.42 | 149.85 | 148.68 | 148.46 | 147.86 | 145.90 | 150.40 | 145.73 | 145.00 | 138.80 | 140.85 | 137.18 | 138.76 | 134.11 | 130.27 | 145.88 | 134.95 | 129.62 | 137.99 |
| Operating Income | 8.40 | 23.46 | 15.10 | 20.22 | 13.73 | 22.15 | 15.98 | 19.26 | 10.20 | 18.44 | 14.15 | 20.21 | 14.04 | 16.12 | 15.18 | 18.01 | (4.29) | 14.66 | 10.56 | 13.83 |
| Interest Expense | 0.83 | 0.85 | 0.86 | -- | -- | -- | -- | -- | -- | 1.05 | 1.06 | 1.08 | 1.09 | 0.97 | 1.09 | 0.98 | 0.99 | 0.96 | 0.97 | 0.98 |
| Pretax Income | 10.70 | 25.79 | 17.51 | 22.61 | 16.08 | 24.52 | 18.60 | 21.84 | 12.82 | 21.14 | 16.91 | 22.73 | 16.11 | 17.83 | 16.06 | 18.22 | (4.33) | 14.61 | 10.57 | 13.81 |
| Tax Provision | 1.74 | 7.92 | 5.51 | 7.09 | 4.92 | 7.63 | 5.80 | 6.41 | 3.86 | 6.66 | 5.33 | 7.43 | 5.09 | 5.51 | 4.98 | 5.62 | (1.10) | 4.48 | 3.24 | 4.31 |
| Net Income | 8.96 | 17.87 | 12.00 | 15.52 | 11.16 | 16.90 | 12.80 | 15.43 | 8.97 | 14.48 | 11.59 | 15.30 | 11.02 | 12.32 | 11.08 | 12.60 | (3.23) | 10.13 | 7.33 | 9.51 |
Cash Flow Statement
(in millions USD)| Metric | Q3
2026 | Q2
2026 | 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 |
|---|
| Operating Cash Flow | (0.24) | 59.12 | 19.66 | 21.68 | 10.59 | 40.78 | 20.18 | 22.81 | 9.37 | 30.30 | 18.38 | 36.27 | 19.89 | 26.34 | 22.02 | 27.92 | 11.43 | 32.39 | 7.89 | 19.70 |
| Capital Expenditures | 16.05 | 8.76 | 8.95 | 10.06 | 21.16 | 15.85 | 11.70 | 9.01 | 19.32 | 21.01 | 13.77 | 10.71 | 7.14 | 18.74 | 9.81 | 6.44 | 6.35 | 17.14 | 13.34 | 10.33 |
| Free Cash Flow* | (16.29) | 50.36 | 10.71 | 11.62 | (10.57) | 24.93 | 8.47 | 13.80 | (9.95) | 9.29 | 4.61 | 25.56 | 12.75 | 7.60 | 12.21 | 21.49 | 5.08 | 15.25 | (5.46) | 9.37 |
| Investing Cash Flow | (17.99) | (15.24) | (6.56) | (20.24) | (23.15) | (17.94) | (14.24) | (12.89) | (22.33) | (25.11) | (17.69) | (14.23) | (9.82) | (22.39) | (41.99) | (7.63) | (11.34) | (13.69) | (13.76) | (10.84) |
| Financing Cash Flow | (14.30) | (0.36) | (6.10) | (6.10) | (6.01) | (6.08) | (6.01) | (6.60) | (6.44) | (6.62) | (6.83) | (5.75) | (9.94) | 1.30 | 4.39 | (5.38) | (6.07) | 2.11 | (5.35) | (5.22) |
* Derived from reported values