Financial Statements — BTSGU
Balance Sheet
(in billions USD)| Metric | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | 0.89 | 0.14 | 0.07 | 0.05 | 0.04 | 0.03 | 0.06 |
| Accounts Receivable | 1.11 | 1.01 | 0.97 | 0.98 | 1.03 | 0.98 | 0.99 |
| Inventory | 0.56 | 0.64 | 0.63 | 0.53 | 0.48 | 0.37 | 0.37 |
| Total Current Assets | 2.69 | 2.78 | 2.65 | 2.53 | 1.71 | 1.52 | 1.57 |
| Property, Plant & Equipment | 0.20 | 0.18 | 0.18 | 0.18 | 0.25 | 0.25 | 0.25 |
| Goodwill | 2.53 | 2.37 | 2.37 | 2.37 | 2.67 | 2.63 | 2.61 |
| Intangible Assets | 0.34 | 0.38 | 0.41 | 0.43 | 0.71 | 0.73 | 0.74 |
| Total Non-current Assets* | 3.52 | 3.27 | 3.30 | 3.32 | 4.08 | 4.08 | 4.08 |
| Total Assets | 6.21 | 6.05 | 5.94 | 5.85 | 5.79 | 5.61 | 5.66 |
| Accounts Payable | 1.09 | 0.95 | 0.97 | 0.87 | 0.78 | 0.67 | 0.66 |
| Total Current Liabilities | 1.55 | 1.55 | 1.51 | 1.46 | 1.26 | 1.15 | 1.24 |
| Long-term Debt | 2.50 | 2.52 | 2.53 | 2.54 | 2.66 | 2.61 | 2.56 |
| Total Non-current Liabilities* | 2.68 | 2.68 | 2.69 | 2.70 | 2.90 | 2.85 | 2.84 |
| Total Liabilities | 4.22 | 4.23 | 4.20 | 4.16 | 4.17 | 4.00 | 4.08 |
| Retained Earnings | 0.01 | (0.11) | (0.16) | (0.19) | (0.23) | (0.23) | (0.25) |
| Total Stockholder Equity | 1.98 | 1.82 | 1.74 | 1.69 | 1.61 | 1.60 | 1.57 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.61 | 3.55 | 3.33 | 3.15 | 2.88 | 3.05 | 2.91 | 2.73 | 2.58 |
| Cost of Revenue* | 3.13 | 3.14 | 2.94 | 2.77 | 2.54 | 2.63 | 2.50 | 2.34 | 2.21 |
| Gross Profit | 0.48 | 0.41 | 0.39 | 0.37 | 0.34 | 0.42 | 0.41 | 0.39 | 0.37 |
| Selling, General & Admin | 0.36 | 0.30 | 0.30 | 0.33 | 0.29 | 0.34 | 0.35 | 0.33 | 0.36 |
| Total Operating Expenses | 0.36 | 0.30 | 0.30 | 0.33 | 0.29 | 0.34 | 0.35 | 0.33 | 0.36 |
| Operating Income | 0.12 | 0.11 | 0.09 | 0.05 | 0.05 | 0.08 | 0.06 | 0.06 | 0.01 |
| Interest Expense | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.06 | 0.05 | 0.07 |
| Pretax Income | 0.08 | 0.07 | 0.05 | 0.01 | 0.01 | 0.02 | 0.00 | 0.01 | (0.07) |
| Tax Provision | 0.01 | 0.02 | 0.01 | 0.00 | -0.00 | 0.01 | 0.01 | (0.01) | (0.02) |
| Net Income | 0.15 | 0.08 | 0.06 | 0.03 | 0.03 | 0.02 | (0.01) | 0.02 | (0.05) |
| Basic EPS | 0.73 | 0.38 | 0.27 | 0.14 | 0.15 | 0.11 | (0.04) | 0.10 | (0.26) |
| Diluted EPS | 0.67 | 0.34 | 0.26 | 0.13 | 0.14 | 0.11 | (0.04) | 0.10 | (0.26) |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 122.94 | 231.56 | 107.94 | 49.08 | 101.60 | 90.61 | 27.25 | (15.22) | (78.86) |
| Capital Expenditures | 21.54 | 37.67 | 15.76 | 24.43 | 17.63 | 15.31 | 20.04 | 23.74 | 21.82 |
| Free Cash Flow* | 101.40 | 193.89 | 92.17 | 24.65 | 83.97 | 75.30 | 7.20 | (38.97) | (100.67) |
| Investing Cash Flow | 747.39 | (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) | 19.53 | 39.91 | 154.76 |
* Derived from reported values