Financial Statements — FSTR
Balance Sheet
(in millions USD)| Metric | 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 | 3.99 | 3.43 | 4.19 | 2.61 | 3.14 | 4.02 | 3.15 | 2.97 | 3.88 | 2.64 | 4.94 | 7.66 | 6.24 | 6.41 | 4.14 | 5.01 |
| Inventory | 68.48 | 69.56 | 75.44 | 81.78 | 73.88 | 80.08 | 85.76 | 82.02 | 79.45 | 84.59 | 85.15 | 73.39 | 67.80 | 108.90 | 114.24 | 117.38 |
| Total Current Assets | 162.21 | 153.52 | 173.48 | 164.32 | 173.45 | 191.47 | 182.98 | 189.84 | 203.77 | 185.19 | 216.39 | 202.88 | 187.06 | 194.61 | 210.47 | 201.77 |
| Property, Plant & Equipment | 77.35 | 76.94 | 76.31 | 75.86 | 75.73 | 75.61 | 76.13 | 75.87 | 76.95 | 78.96 | 83.96 | 56.90 | 57.58 | 58.81 | 60.53 | 61.58 |
| Goodwill | 32.73 | 32.99 | 33.32 | 32.36 | 32.88 | 32.02 | 32.00 | 30.86 | 31.40 | 30.86 | 33.43 | 24.57 | 19.90 | 20.15 | 20.43 | 20.37 |
| Intangible Assets | 10.90 | 12.18 | 12.88 | 13.69 | 16.02 | 17.08 | 18.20 | 20.01 | 21.26 | 22.55 | 29.20 | 29.54 | 29.49 | 32.45 | 34.04 | 35.48 |
| Total Non-current Assets* | 171.57 | 180.37 | 176.44 | 178.51 | 171.09 | 141.79 | 143.42 | 144.75 | 147.79 | 151.19 | 196.80 | 162.54 | 160.35 | 165.19 | 169.47 | 172.71 |
| Total Assets | 333.78 | 333.89 | 349.93 | 342.83 | 344.54 | 333.26 | 326.40 | 334.59 | 351.57 | 336.38 | 413.19 | 365.42 | 347.41 | 359.80 | 379.94 | 374.48 |
| Accounts Payable | 44.09 | 37.74 | 39.89 | 37.26 | 40.01 | 45.92 | 43.37 | 44.90 | 43.93 | 48.55 | 51.23 | 49.94 | 45.48 | 53.69 | 65.84 | 66.40 |
| Total Current Liabilities | 72.95 | 69.53 | 68.61 | 63.87 | 76.39 | 80.43 | 84.18 | 96.04 | 91.64 | 88.50 | 105.10 | 96.60 | 89.80 | 97.94 | 111.96 | 108.33 |
| Long-term Debt | 59.54 | 58.56 | 81.45 | 82.35 | 68.38 | 87.01 | 77.93 | 71.59 | 89.40 | 79.98 | 98.84 | 49.22 | 35.53 | 32.34 | 37.12 | 36.66 |
| Total Non-current Liabilities* | 87.21 | 89.55 | 106.87 | 108.17 | 86.30 | 105.75 | 97.62 | 96.73 | 117.73 | 111.27 | 132.83 | 88.27 | 76.50 | 79.81 | 87.47 | 89.61 |
| Total Liabilities* | 160.16 | 159.09 | 175.48 | 172.04 | 162.69 | 186.18 | 181.80 | 192.77 | 209.37 | 199.77 | 237.93 | 184.87 | 166.30 | 177.75 | 199.43 | 197.94 |
| Retained Earnings | 176.62 | 172.71 | 168.35 | 165.47 | 167.82 | 131.92 | 129.07 | 125.06 | 124.55 | 121.02 | 167.10 | 169.18 | 167.17 | 169.07 | 166.73 | 163.85 |
| Total Stockholder Equity | 173.62 | 174.80 | 174.44 | 170.79 | 181.85 | 147.08 | 144.60 | 141.82 | 142.20 | 136.61 | 175.26 | 180.55 | 181.11 | 182.05 | 180.51 | 176.53 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 | Q2
2021 |
|---|
| Total Revenue | 121.14 | 160.37 | 138.29 | 143.56 | 97.79 | 128.18 | 137.47 | 140.80 | 124.32 | 134.88 | 145.35 | 148.03 | 115.49 | 137.17 | 130.01 | 131.51 | 98.79 | 112.97 | 130.05 | 154.52 |
| Cost of Revenue | 95.45 | 128.74 | 107.22 | 112.66 | 77.64 | 99.57 | 104.71 | 110.28 | 98.14 | 106.60 | 117.12 | 115.78 | 92.20 | 110.40 | 106.92 | 108.22 | 82.35 | 93.93 | 107.78 | 128.36 |
| Gross Profit | 25.70 | 31.64 | 31.07 | 30.90 | 20.15 | 28.62 | 32.76 | 30.51 | 26.18 | 28.28 | 28.22 | 32.25 | 23.29 | 26.77 | 23.10 | 23.29 | 16.45 | 19.04 | 22.28 | 26.16 |
| Selling, General & Admin | 23.03 | 23.15 | 22.08 | 22.38 | 20.95 | 24.42 | 24.29 | 24.82 | 22.87 | 27.51 | 24.16 | 24.53 | 21.42 | 23.35 | 22.62 | 19.39 | 17.30 | 18.15 | 20.06 | 19.77 |
| Total Operating Expenses | 23.65 | 23.80 | 22.77 | 23.22 | 22.07 | 25.56 | 25.44 | 25.94 | 20.61 | 28.71 | 25.54 | 25.90 | 22.79 | 33.05 | 24.22 | 20.81 | 18.73 | 19.59 | 21.52 | 21.24 |
| Operating Income | 2.05 | 7.84 | 8.30 | 7.68 | (1.92) | 3.05 | 7.32 | 4.57 | 5.57 | (0.43) | 2.69 | 6.35 | 0.50 | (6.28) | (1.12) | 2.48 | (2.29) | (0.55) | -- | -- |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 1.13 | 1.12 | 1.44 | 1.57 | 1.39 | 1.59 | 0.99 | 0.38 | 0.37 | 0.50 | 0.72 | 0.86 |
| Pretax Income | 1.41 | 6.74 | 7.14 | 6.28 | (2.75) | 0.44 | 6.15 | 3.16 | 4.69 | (0.73) | 0.33 | 4.06 | (2.71) | (7.42) | (2.28) | 2.80 | (2.09) | (0.73) | 2.92 | 3.99 |
| Tax Provision | (0.08) | 4.37 | 2.81 | 3.44 | (0.63) | 0.71 | (29.74) | 0.35 | 0.29 | (0.26) | (0.12) | 0.56 | (0.54) | 36.54 | (0.18) | 0.82 | (0.51) | (0.37) | 0.68 | 1.14 |
| Net Income | 1.50 | 2.42 | 4.35 | 2.89 | (2.11) | (0.24) | 35.91 | 2.85 | 4.44 | (0.43) | 0.52 | 3.53 | (2.15) | (43.93) | (2.08) | 2.01 | (1.57) | (0.33) | 2.34 | 2.88 |
| Basic EPS | 0.15 | 0.23 | 0.42 | 0.28 | (0.20) | (0.01) | 3.35 | 0.26 | 0.41 | (0.03) | 0.05 | 0.32 | (0.20) | (4.08) | (0.20) | 0.18 | (0.15) | (0.03) | 0.22 | 0.27 |
| Diluted EPS | 0.14 | 0.22 | 0.40 | 0.27 | (0.20) | (0.04) | 3.27 | 0.26 | 0.40 | (0.04) | 0.05 | 0.32 | (0.20) | (4.08) | (0.20) | 0.18 | (0.15) | (0.03) | 0.22 | 0.27 |
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 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Operating Cash Flow | (10.44) | 22.17 | 29.18 | 10.40 | (26.14) | 24.29 | 24.75 | (4.95) | (21.44) | 21.65 | 18.64 | (10.26) | 6.93 | 8.26 | (5.45) | (5.75) | (7.64) | 6.00 | (13.65) | (0.77) |
| Capital Expenditures | 2.96 | 2.37 | 2.81 | 2.67 | 2.58 | 1.96 | 3.07 | 2.05 | 2.71 | 1.73 | 1.29 | 0.80 | 0.70 | 3.07 | 1.51 | 1.28 | 1.76 | 1.05 | 1.32 | 0.92 |
| Free Cash Flow* | (13.40) | 19.81 | 26.37 | 7.73 | (28.71) | 22.33 | 21.68 | (7.01) | (24.16) | 19.92 | 17.35 | (11.06) | 6.23 | 5.19 | (6.96) | (7.03) | (9.40) | 4.95 | (14.97) | (1.69) |
| Investing Cash Flow | (2.96) | (2.37) | (2.80) | (2.62) | (2.57) | (2.36) | (3.07) | (1.67) | 0.79 | (3.31) | (1.92) | 3.06 | 4.66 | (2.36) | (46.73) | (6.79) | (0.54) | -- | -- | -- |
| Financing Cash Flow | 13.10 | (18.91) | (27.10) | (6.35) | 28.82 | (22.65) | (22.39) | 7.52 | 21.30 | (18.17) | (17.56) | 8.46 | (12.02) | (8.33) | 50.09 | 0.53 | 4.01 | -- | -- | -- |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q1
2018 | Q4
2017 | Q3
2017 | Q2
2017 | Q1
2017 | Q4
2016 | Q3
2016 | Q2
2016 | Q1
2016 | Q4
2015 | Q3
2015 | Q2
2015 | Q1
2015 | Q4
2014 | Q3
2014 | Q2
2014 | Q1
2014 | Q4
2013 | Q3
2013 | Q2
2013 |
|---|
| Dividends Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |