Financial Statements — VPG
Balance Sheet
(in millions USD)| Metric | 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 | 75.70 | 82.49 | 86.25 | 90.38 | 83.89 | 81.08 | 84.13 | 83.02 | 94.63 | 98.52 | 93.28 | 79.91 | 79.43 | 78.18 | 75.54 | 73.46 | 96.15 |
| Short-term Investments | -- | -- | -- | -- | -- | -- | -- | -- | 1.00 | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 62.20 | 61.42 | 59.61 | 51.99 | 50.24 | 52.82 | 49.93 | 52.18 | 57.24 | 60.55 | 59.35 | 55.15 | 58.67 | 59.06 | 53.71 | 51.82 | 43.88 |
| Inventory | 84.21 | 82.89 | 85.96 | 86.33 | 83.94 | 88.30 | 90.10 | 89.67 | 90.41 | 89.42 | 87.43 | 85.32 | 84.34 | 79.40 | 78.49 | 77.48 | 64.30 |
| Total Current Assets | 244.26 | 246.09 | 252.34 | 252.87 | 241.43 | 242.34 | 241.16 | 240.96 | 259.73 | 264.39 | 257.41 | 236.54 | 237.67 | 234.86 | 227.21 | 218.45 | 219.62 |
| Property, Plant & Equipment | 75.05 | 75.68 | 76.57 | 77.34 | 78.00 | 86.79 | 87.18 | 88.53 | 86.71 | 87.13 | 86.99 | 82.49 | 81.95 | 79.90 | 76.31 | 76.56 | 76.06 |
| Goodwill | 47.09 | 47.24 | 47.27 | 47.38 | 46.93 | 45.61 | 45.49 | 45.55 | 45.58 | 45.70 | 45.57 | 45.46 | 45.87 | 45.97 | 45.56 | 45.73 | 31.17 |
| Intangible Assets | 36.12 | 37.19 | 39.16 | 40.19 | 40.91 | 41.81 | 42.64 | 43.60 | 45.49 | 46.48 | 47.30 | 49.08 | 50.43 | 51.62 | 45.61 | 46.73 | 31.52 |
| Total Non-current Assets* | 206.47 | 207.75 | 209.98 | 212.68 | 212.41 | 220.19 | 221.63 | 225.24 | 224.57 | 222.59 | 223.36 | 217.65 | 220.71 | 222.96 | 222.71 | 221.85 | 178.98 |
| Total Assets | 450.72 | 453.84 | 462.32 | 465.55 | 453.84 | 462.53 | 462.79 | 466.20 | 484.31 | 486.98 | 480.77 | 454.20 | 458.38 | 457.82 | 449.92 | 440.30 | 398.60 |
| Accounts Payable | 11.45 | 11.71 | 10.79 | 10.34 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 58.79 | 55.01 | 61.50 | 58.11 | 53.51 | 55.00 | 90.18 | 91.46 | 59.71 | 61.24 | 60.36 | 57.69 | 59.43 | 58.62 | 55.36 | 51.43 | 44.40 |
| Long-term Debt | 15.64 | 20.61 | 20.56 | 31.53 | 31.48 | 31.38 | 31.91 | 31.89 | 53.83 | 60.80 | 60.80 | 60.78 | 60.76 | 60.74 | 60.69 | 60.67 | 40.65 |
| Total Non-current Liabilities* | 59.33 | 64.35 | 63.02 | 76.19 | 75.32 | 76.87 | 45.57 | 46.88 | 100.44 | 104.07 | 105.51 | 110.01 | 113.60 | 117.35 | 124.90 | 122.95 | 93.58 |
| Total Liabilities | 118.12 | 119.36 | 124.52 | 134.30 | 128.83 | 131.87 | 135.76 | 138.33 | 160.15 | 165.31 | 165.88 | 167.70 | 173.03 | 175.98 | 180.26 | 174.38 | 137.98 |
| Retained Earnings | 195.23 | 196.95 | 199.14 | 191.28 | 191.04 | 191.21 | 192.56 | 187.96 | 177.84 | 171.56 | 163.32 | 147.53 | 137.41 | 126.65 | 114.34 | 108.96 | 105.04 |
| Total Stockholder Equity | 332.75 | 334.72 | 337.76 | 331.21 | 324.99 | 330.62 | 327.01 | 327.88 | 324.11 | 321.60 | 314.92 | 286.44 | 285.24 | 281.82 | 269.68 | 265.93 | 260.71 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 | Q3
2021 |
|---|
| Total Revenue | 83.94 | 84.35 | 80.57 | 79.73 | 75.16 | 71.74 | 72.65 | 75.73 | 77.36 | 80.78 | 89.53 | 85.85 | 90.80 | 88.86 | 96.24 | 90.06 | 88.62 | 87.67 | 90.02 | 81.97 |
| Cost of Revenue | 51.50 | 51.48 | 50.91 | 47.60 | 44.57 | 44.70 | 44.88 | 45.47 | 44.95 | 45.69 | 51.03 | 49.92 | 52.09 | 51.67 | 56.54 | 52.74 | 51.28 | 52.42 | 55.14 | 50.13 |
| Gross Profit | 32.44 | 32.87 | 29.67 | 32.13 | 30.59 | 27.05 | 27.77 | 30.26 | 32.41 | 35.09 | 38.50 | 35.94 | 38.71 | 37.20 | 39.70 | 37.32 | 37.33 | 35.25 | 34.88 | 31.85 |
| Research & Development | 5.76 | 5.59 | 5.53 | 5.04 | 5.39 | 4.87 | 5.27 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Selling, General & Admin | 10.22 | 10.37 | 8.58 | 8.60 | 9.13 | 26.71 | 27.27 | 26.34 | 26.50 | 27.39 | 26.36 | 26.56 | 26.76 | 27.16 | 26.46 | 25.27 | 25.88 | 26.67 | 26.06 | 24.58 |
| Total Operating Expenses | 32.73 | 32.53 | 28.63 | 21.97 | 27.89 | 27.11 | 27.57 | 26.42 | 54.68 | 28.18 | 26.49 | 27.71 | 26.92 | 27.28 | 26.65 | 25.44 | 26.78 | 26.94 | 26.13 | 24.58 |
| Operating Income | (0.29) | 0.34 | 1.04 | 10.16 | 2.71 | (0.06) | 0.20 | 3.84 | 5.91 | 6.92 | 12.01 | 8.22 | 11.80 | 9.92 | 13.05 | 11.88 | 10.55 | 8.32 | 8.74 | 7.27 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.63 | 0.78 | 1.12 | 1.08 | 1.00 | 0.88 | 0.64 | 0.43 | 0.33 | 0.32 | 0.33 |
| Pretax Income | (1.85) | (0.16) | (0.71) | 9.89 | 0.90 | (1.29) | 1.91 | 0.55 | 6.96 | 8.15 | 8.72 | 8.78 | 11.74 | 9.20 | 10.73 | 12.47 | 13.47 | 8.43 | 7.77 | 7.11 |
| Tax Provision | (0.15) | 0.13 | 1.23 | 1.96 | 0.59 | (0.33) | 1.22 | 1.87 | 2.32 | 2.32 | 4.40 | 2.42 | 3.38 | 2.22 | 1.88 | 2.32 | 2.59 | 1.74 | 1.78 | 1.66 |
| Net Income | (1.72) | (0.32) | (1.87) | 7.86 | 0.25 | (0.94) | 0.77 | (1.35) | 4.60 | 5.89 | 4.23 | 6.28 | 8.24 | 6.96 | 8.83 | 10.12 | 10.76 | 6.36 | 5.96 | 5.38 |
| Basic EPS | (0.13) | (0.02) | (0.14) | 0.59 | 0.02 | (0.07) | 0.06 | (0.10) | 0.34 | 0.44 | 0.31 | 0.46 | 0.61 | 0.51 | 0.65 | 0.74 | 0.79 | 0.47 | 0.45 | 0.39 |
| Diluted EPS | (0.13) | (0.02) | (0.14) | 0.59 | 0.02 | (0.07) | 0.06 | (0.10) | 0.34 | 0.44 | 0.31 | 0.46 | 0.60 | 0.51 | 0.64 | 0.74 | 0.79 | 0.46 | 0.44 | 0.39 |
Cash Flow Statement
(in millions USD)| Metric | 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 | Q3
2021 |
|---|
| Operating Cash Flow | 0.27 | (0.60) | 4.43 | (1.26) | 5.96 | 5.25 | 6.78 | (0.83) | 7.47 | 6.41 | 18.78 | 8.90 | 9.77 | 8.44 | 12.51 | 11.76 | 9.03 | (0.27) | 15.46 | 5.70 |
| Capital Expenditures | 1.99 | 3.06 | 3.08 | 2.19 | 1.25 | 1.51 | 2.20 | 1.79 | 2.61 | 2.57 | 5.31 | 2.97 | 3.37 | 3.50 | 5.74 | 6.73 | 4.51 | 4.30 | 6.38 | 2.88 |
| Free Cash Flow* | (1.71) | (3.66) | 1.35 | (3.45) | 4.71 | 3.74 | 4.58 | (2.62) | 4.86 | 3.83 | 13.48 | 5.92 | 6.40 | 4.94 | 6.77 | 5.03 | 4.52 | (4.58) | 9.08 | 2.82 |
| 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