IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — VPG

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents75.7082.4986.2590.3883.8981.0884.1383.0294.6398.5293.2879.9179.4378.1875.5473.4696.15
Short-term Investments----------------1.00----------------
Accounts Receivable62.2061.4259.6151.9950.2452.8249.9352.1857.2460.5559.3555.1558.6759.0653.7151.8243.88
Inventory84.2182.8985.9686.3383.9488.3090.1089.6790.4189.4287.4385.3284.3479.4078.4977.4864.30
Total Current Assets244.26246.09252.34252.87241.43242.34241.16240.96259.73264.39257.41236.54237.67234.86227.21218.45219.62
Property, Plant & Equipment75.0575.6876.5777.3478.0086.7987.1888.5386.7187.1386.9982.4981.9579.9076.3176.5676.06
Goodwill47.0947.2447.2747.3846.9345.6145.4945.5545.5845.7045.5745.4645.8745.9745.5645.7331.17
Intangible Assets36.1237.1939.1640.1940.9141.8142.6443.6045.4946.4847.3049.0850.4351.6245.6146.7331.52
Total Non-current Assets*206.47207.75209.98212.68212.41220.19221.63225.24224.57222.59223.36217.65220.71222.96222.71221.85178.98
Total Assets450.72453.84462.32465.55453.84462.53462.79466.20484.31486.98480.77454.20458.38457.82449.92440.30398.60
Accounts Payable11.4511.7110.7910.34--------------------------
Total Current Liabilities58.7955.0161.5058.1153.5155.0090.1891.4659.7161.2460.3657.6959.4358.6255.3651.4344.40
Long-term Debt15.6420.6120.5631.5331.4831.3831.9131.8953.8360.8060.8060.7860.7660.7460.6960.6740.65
Total Non-current Liabilities*59.3364.3563.0276.1975.3276.8745.5746.88100.44104.07105.51110.01113.60117.35124.90122.9593.58
Total Liabilities118.12119.36124.52134.30128.83131.87135.76138.33160.15165.31165.88167.70173.03175.98180.26174.38137.98
Retained Earnings195.23196.95199.14191.28191.04191.21192.56187.96177.84171.56163.32147.53137.41126.65114.34108.96105.04
Total Stockholder Equity332.75334.72337.76331.21324.99330.62327.01327.88324.11321.60314.92286.44285.24281.82269.68265.93260.71

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue83.9484.3580.5779.7375.1671.7472.6575.7377.3680.7889.5385.8590.8088.8696.2490.0688.6287.6790.0281.97
Cost of Revenue51.5051.4850.9147.6044.5744.7044.8845.4744.9545.6951.0349.9252.0951.6756.5452.7451.2852.4255.1450.13
Gross Profit32.4432.8729.6732.1330.5927.0527.7730.2632.4135.0938.5035.9438.7137.2039.7037.3237.3335.2534.8831.85
Research & Development5.765.595.535.045.394.875.27--------------------------
Selling, General & Admin10.2210.378.588.609.1326.7127.2726.3426.5027.3926.3626.5626.7627.1626.4625.2725.8826.6726.0624.58
Total Operating Expenses32.7332.5328.6321.9727.8927.1127.5726.4254.6828.1826.4927.7126.9227.2826.6525.4426.7826.9426.1324.58
Operating Income(0.29)0.341.0410.162.71(0.06)0.203.845.916.9212.018.2211.809.9213.0511.8810.558.328.747.27
Interest Expense------------------0.630.781.121.081.000.880.640.430.330.320.33
Pretax Income(1.85)(0.16)(0.71)9.890.90(1.29)1.910.556.968.158.728.7811.749.2010.7312.4713.478.437.777.11
Tax Provision(0.15)0.131.231.960.59(0.33)1.221.872.322.324.402.423.382.221.882.322.591.741.781.66
Net Income(1.72)(0.32)(1.87)7.860.25(0.94)0.77(1.35)4.605.894.236.288.246.968.8310.1210.766.365.965.38
Basic EPS(0.13)(0.02)(0.14)0.590.02(0.07)0.06(0.10)0.340.440.310.460.610.510.650.740.790.470.450.39
Diluted EPS(0.13)(0.02)(0.14)0.590.02(0.07)0.06(0.10)0.340.440.310.460.600.510.640.740.790.460.440.39

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow0.27(0.60)4.43(1.26)5.965.256.78(0.83)7.476.4118.788.909.778.4412.5111.769.03(0.27)15.465.70
Capital Expenditures1.993.063.082.191.251.512.201.792.612.575.312.973.373.505.746.734.514.306.382.88
Free Cash Flow*(1.71)(3.66)1.35(3.45)4.713.744.58(2.62)4.863.8313.485.926.404.946.775.034.52(4.58)9.082.82
Investing Cash Flow(1.69)(3.06)(3.04)8.68(1.23)(1.51)(6.58)(1.49)(2.60)(2.23)(4.30)(3.94)(3.36)(3.50)(5.69)(6.71)(4.14)(4.29)(5.82)(2.72)
Financing Cash Flow(4.92)(0.50)(0.18)(11.07)(0.04)(0.11)(0.10)(2.51)(3.14)(3.64)(26.78)(7.87)(0.45)(0.84)(1.77)(1.14)(0.04)(0.68)(0.07)(0.08)

* Derived from reported values