IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — BTSGU

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024
Cash & Equivalents0.890.140.070.050.040.030.06
Accounts Receivable1.111.010.970.981.030.980.99
Inventory0.560.640.630.530.480.370.37
Total Current Assets2.692.782.652.531.711.521.57
Property, Plant & Equipment0.200.180.180.180.250.250.25
Goodwill2.532.372.372.372.672.632.61
Intangible Assets0.340.380.410.430.710.730.74
Total Non-current Assets*3.523.273.303.324.084.084.08
Total Assets6.216.055.945.855.795.615.66
Accounts Payable1.090.950.970.870.780.670.66
Total Current Liabilities1.551.551.511.461.261.151.24
Long-term Debt2.502.522.532.542.662.612.56
Total Non-current Liabilities*2.682.682.692.702.902.852.84
Total Liabilities4.224.234.204.164.174.004.08
Retained Earnings0.01(0.11)(0.16)(0.19)(0.23)(0.23)(0.25)
Total Stockholder Equity1.981.821.741.691.611.601.57

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024
Total Revenue3.613.553.333.152.883.052.912.732.58
Cost of Revenue*3.133.142.942.772.542.632.502.342.21
Gross Profit0.480.410.390.370.340.420.410.390.37
Selling, General & Admin0.360.300.300.330.290.340.350.330.36
Total Operating Expenses0.360.300.300.330.290.340.350.330.36
Operating Income0.120.110.090.050.050.080.060.060.01
Interest Expense0.040.040.040.040.040.050.060.050.07
Pretax Income0.080.070.050.010.010.020.000.01(0.07)
Tax Provision0.010.020.010.00-0.000.010.01(0.01)(0.02)
Net Income0.150.080.060.030.030.02(0.01)0.02(0.05)
Basic EPS0.730.380.270.140.150.11(0.04)0.10(0.26)
Diluted EPS0.670.340.260.130.140.11(0.04)0.10(0.26)

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024
Operating Cash Flow122.94231.56107.9449.08101.6090.6127.25(15.22)(78.86)
Capital Expenditures21.5437.6715.7624.4317.6315.3120.0423.7421.82
Free Cash Flow*101.40193.8992.1724.6583.9775.307.20(38.97)(100.67)
Investing Cash Flow747.39(233.88)(23.76)(23.24)(24.19)(15.78)(35.83)(57.69)(30.94)
Financing Cash Flow(70.02)(50.50)(13.11)(8.24)(86.02)(49.55)19.5339.91154.76

* Derived from reported values