Financial Statements — CTLP
Balance Sheet
(in millions 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 | 60.41 | 52.98 | 54.99 | 46.34 | 27.68 | 33.12 | 50.20 | 43.48 | 54.60 | 46.68 | 28.14 | 50.79 | 75.09 | 76.31 | 82.51 | 88.56 | 28.16 | 34.69 |
| Accounts Receivable | 39.80 | 36.81 | 41.86 | 33.90 | 29.11 | 32.49 | 43.32 | 40.21 | 37.00 | 29.22 | 45.72 | 41.35 | 29.80 | 24.99 | 24.18 | 23.12 | 20.08 | 19.18 |
| Inventory | 50.83 | 50.72 | 47.66 | 46.21 | 44.72 | 44.57 | 37.36 | 34.79 | 32.22 | 29.84 | 26.90 | 23.50 | 13.65 | 11.75 | 9.54 | 6.06 | 8.79 | 7.01 |
| Total Current Assets | 171.37 | 159.92 | 163.47 | 145.20 | 117.01 | 123.75 | 144.99 | 131.01 | 133.99 | 118.24 | 111.99 | 126.55 | 128.86 | 123.47 | 126.56 | 127.78 | 65.65 | 69.77 |
| Property, Plant & Equipment | 40.44 | 40.23 | 39.76 | 36.44 | 37.69 | 35.89 | 30.32 | 27.75 | 26.68 | 22.79 | 20.54 | 16.64 | 11.28 | 8.90 | 6.72 | 5.60 | 7.19 | 7.53 |
| Goodwill | 102.94 | 103.07 | 103.08 | 102.80 | 102.29 | 102.71 | 94.01 | 92.90 | 92.38 | 92.77 | 92.24 | 66.66 | 66.66 | 66.66 | 66.19 | 63.95 | 63.95 | 63.95 |
| Intangible Assets | 18.97 | 20.41 | 21.84 | 24.61 | 25.02 | 26.76 | 26.69 | 25.40 | 26.24 | 27.82 | 29.54 | 17.13 | 18.78 | 19.61 | 20.92 | 20.75 | 21.50 | 22.25 |
| Total Non-current Assets | 217.63 | 222.02 | 226.05 | 225.33 | 186.04 | 188.39 | 174.91 | 171.38 | 166.70 | 164.85 | 163.42 | 121.92 | 115.38 | 111.62 | 110.39 | 108.13 | 109.86 | 111.68 |
| Total Assets | 389.00 | 381.94 | 389.51 | 370.52 | 303.05 | 312.14 | 319.90 | 302.39 | 300.70 | 283.10 | 275.41 | 248.46 | 244.25 | 235.09 | 236.94 | 235.91 | 175.51 | 181.45 |
| Accounts Payable | 57.27 | 52.33 | 61.74 | 59.51 | 41.08 | 52.61 | 64.13 | 50.18 | 59.59 | 51.02 | 48.58 | 51.78 | 37.55 | 31.32 | 36.15 | 34.76 | 26.91 | 31.79 |
| Total Current Liabilities | 93.40 | 83.24 | 90.13 | 80.98 | 64.81 | 77.19 | 92.30 | 80.00 | 87.34 | 79.43 | 81.21 | 81.92 | 66.90 | 62.64 | 64.74 | 68.85 | 61.84 | 66.18 |
| Long-term Debt | 37.23 | 37.71 | 38.29 | 39.16 | 37.01 | 37.28 | 38.10 | 38.08 | 38.26 | 39.10 | 39.27 | 14.45 | 14.78 | 13.97 | 14.14 | 17.54 | 17.70 | 14.07 |
| Total Non-current Liabilities | 42.47 | 43.53 | 44.82 | 46.14 | 45.37 | 46.00 | 46.09 | 46.58 | 41.75 | 41.21 | 40.11 | 15.98 | 16.97 | 16.47 | 17.20 | 17.90 | 18.29 | 18.68 |
| Total Liabilities | 135.86 | 126.77 | 134.96 | 127.12 | 110.19 | 123.19 | 138.39 | 126.57 | 129.09 | 120.65 | 121.32 | 97.90 | 83.86 | 79.11 | 81.94 | 86.75 | 80.13 | 84.86 |
| Retained Earnings | (239.07) | (236.91) | (236.84) | (242.76) | (291.91) | (296.89) | (302.67) | (307.32) | (310.44) | (315.28) | (322.23) | (321.66) | (311.00) | (313.14) | (312.67) | (314.04) | (312.19) | (309.29) |
| Total Stockholder Equity | 250.44 | 252.46 | 251.84 | 240.69 | 190.14 | 186.23 | 178.80 | 173.10 | 168.89 | 159.73 | 151.37 | 147.84 | 157.24 | 152.85 | 151.86 | 146.02 | 92.24 | 93.45 |
Income Statement
(in millions USD) (except per-share rows)| 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 | 78.69 | 78.71 | 80.85 | 82.56 | 75.43 | 73.72 | 70.84 | 72.66 | 67.90 | 65.36 | 62.68 | 64.17 | 60.36 | 61.33 | 57.78 | 58.03 | 50.30 | 51.09 | 45.78 | -- |
| Cost of Revenue | -- | -- | -- | -- | -- | -- | -- | -- | 40.99 | 41.04 | 38.35 | 38.43 | 37.46 | 42.89 | 43.62 | 40.90 | 34.10 | 35.10 | 30.90 | 34.24 |
| Gross Profit | -- | -- | -- | -- | -- | -- | -- | -- | 26.91 | 24.32 | 24.33 | 25.74 | 22.89 | 18.44 | 14.16 | 17.13 | 16.20 | 15.99 | 14.88 | 14.78 |
| Selling, General & Admin | 10.69 | 10.31 | 9.36 | 12.44 | 8.47 | 11.24 | 11.93 | 11.90 | 8.55 | 10.51 | 10.44 | 11.75 | 7.04 | 6.56 | 11.58 | 8.80 | 6.79 | 7.67 | 7.26 | 14.28 |
| Total Operating Expenses* | 31.20 | 28.94 | 31.89 | 27.73 | 24.46 | 24.56 | 24.74 | 23.56 | 22.62 | 20.73 | 21.57 | 22.29 | 16.15 | 19.36 | 22.68 | 19.21 | 15.32 | 16.31 | 16.01 | 15.28 |
| Operating Income | (0.77) | 1.61 | 1.63 | 5.16 | 6.90 | 6.16 | 4.11 | 3.54 | 4.29 | 3.59 | 2.76 | 3.45 | 6.74 | (0.91) | (8.52) | (2.08) | 0.88 | (0.32) | (1.14) | (0.50) |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.52 | 0.48 | -- | -- | 0.48 | 0.48 | 0.01 |
| Pretax Income | -- | 1.08 | 1.01 | 5.81 | 7.25 | 5.37 | 3.75 | 2.95 | 4.74 | 3.21 | 2.09 | 2.89 | 7.00 | (0.53) | (8.55) | (2.12) | 2.17 | (0.37) | (1.20) | 2.90 |
| Tax Provision | 1.51 | 1.15 | 1.93 | (1.02) | (41.90) | 0.40 | 0.18 | 0.74 | 0.08 | 0.08 | 0.08 | 0.06 | 0.06 | 0.04 | 0.03 | (0.04) | 0.04 | 0.10 | 0.09 | 0.24 |
| Net Income | (2.16) | (0.07) | (0.92) | 6.83 | 49.16 | 4.97 | 3.57 | 2.21 | 4.66 | 3.12 | 2.01 | 2.83 | 6.95 | (0.57) | (8.57) | (2.08) | 2.14 | (0.47) | (1.29) | 2.66 |
| Basic EPS | (0.03) | 0.00 | (0.02) | 0.09 | 0.67 | 0.07 | 0.04 | 0.04 | 0.06 | 0.04 | 0.02 | 0.05 | 0.09 | (0.01) | (0.13) | -- | 0.03 | (0.01) | (0.02) | 0.04 |
| Diluted EPS | (0.03) | 0.00 | (0.02) | 0.10 | 0.65 | 0.07 | 0.04 | 0.03 | 0.06 | 0.04 | 0.02 | 0.05 | 0.09 | (0.01) | (0.13) | -- | 0.03 | (0.01) | (0.02) | 0.04 |
* Derived from reported values
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 | 11.90 | 3.15 | 6.97 | 9.43 | 22.41 | 0.52 | (12.02) | 14.26 | 14.71 | (7.93) | 6.70 | 8.42 | 21.87 | (7.06) | (9.03) | (4.78) | 0.32 | (3.37) | (0.87) | 0.34 |
| Capital Expenditures | 3.77 | 3.76 | 3.43 | 5.09 | 3.84 | 4.29 | 3.79 | 5.76 | 3.26 | 3.00 | 2.92 | -- | 3.20 | 4.48 | 4.96 | 2.06 | 2.84 | 2.72 | 1.64 | 0.56 |
| Free Cash Flow* | 8.14 | (0.61) | 3.54 | 4.34 | 18.57 | (3.77) | (15.81) | 8.50 | 11.45 | (10.93) | 3.79 | -- | 18.67 | (11.54) | (13.99) | (6.84) | (2.52) | (6.09) | (2.51) | (0.21) |
| Investing Cash Flow | (3.77) | (3.76) | (3.43) | (5.09) | (5.21) | (4.29) | (13.55) | (4.71) | (8.01) | (3.00) | (2.92) | (3.38) | (3.14) | (40.39) | (4.96) | (2.06) | (2.90) | (2.72) | (4.54) | (0.56) |
| Financing Cash Flow | (0.72) | (1.39) | 0.32 | 0.46 | 0.51 | (0.48) | (0.45) | (0.76) | 0.02 | (0.19) | (0.12) | (0.79) | (0.19) | 24.81 | (3.34) | (0.12) | 1.36 | (0.11) | (0.21) | (0.21) |
* Derived from reported values