IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — FSTR

Balance Sheet

(in millions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents3.993.434.192.613.144.023.152.973.882.644.947.666.246.414.145.01
Inventory68.4869.5675.4481.7873.8880.0885.7682.0279.4584.5985.1573.3967.80108.90114.24117.38
Total Current Assets162.21153.52173.48164.32173.45191.47182.98189.84203.77185.19216.39202.88187.06194.61210.47201.77
Property, Plant & Equipment77.3576.9476.3175.8675.7375.6176.1375.8776.9578.9683.9656.9057.5858.8160.5361.58
Goodwill32.7332.9933.3232.3632.8832.0232.0030.8631.4030.8633.4324.5719.9020.1520.4320.37
Intangible Assets10.9012.1812.8813.6916.0217.0818.2020.0121.2622.5529.2029.5429.4932.4534.0435.48
Total Non-current Assets*171.57180.37176.44178.51171.09141.79143.42144.75147.79151.19196.80162.54160.35165.19169.47172.71
Total Assets333.78333.89349.93342.83344.54333.26326.40334.59351.57336.38413.19365.42347.41359.80379.94374.48
Accounts Payable44.0937.7439.8937.2640.0145.9243.3744.9043.9348.5551.2349.9445.4853.6965.8466.40
Total Current Liabilities72.9569.5368.6163.8776.3980.4384.1896.0491.6488.50105.1096.6089.8097.94111.96108.33
Long-term Debt59.5458.5681.4582.3568.3887.0177.9371.5989.4079.9898.8449.2235.5332.3437.1236.66
Total Non-current Liabilities*87.2189.55106.87108.1786.30105.7597.6296.73117.73111.27132.8388.2776.5079.8187.4789.61
Total Liabilities*160.16159.09175.48172.04162.69186.18181.80192.77209.37199.77237.93184.87166.30177.75199.43197.94
Retained Earnings176.62172.71168.35165.47167.82131.92129.07125.06124.55121.02167.10169.18167.17169.07166.73163.85
Total Stockholder Equity173.62174.80174.44170.79181.85147.08144.60141.82142.20136.61175.26180.55181.11182.05180.51176.53

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue121.14160.37138.29143.5697.79128.18137.47140.80124.32134.88145.35148.03115.49137.17130.01131.5198.79112.97130.05154.52
Cost of Revenue95.45128.74107.22112.6677.6499.57104.71110.2898.14106.60117.12115.7892.20110.40106.92108.2282.3593.93107.78128.36
Gross Profit25.7031.6431.0730.9020.1528.6232.7630.5126.1828.2828.2232.2523.2926.7723.1023.2916.4519.0422.2826.16
Selling, General & Admin23.0323.1522.0822.3820.9524.4224.2924.8222.8727.5124.1624.5321.4223.3522.6219.3917.3018.1520.0619.77
Total Operating Expenses23.6523.8022.7723.2222.0725.5625.4425.9420.6128.7125.5425.9022.7933.0524.2220.8118.7319.5921.5221.24
Operating Income2.057.848.307.68(1.92)3.057.324.575.57(0.43)2.696.350.50(6.28)(1.12)2.48(2.29)(0.55)----
Interest Expense----------------1.131.121.441.571.391.590.990.380.370.500.720.86
Pretax Income1.416.747.146.28(2.75)0.446.153.164.69(0.73)0.334.06(2.71)(7.42)(2.28)2.80(2.09)(0.73)2.923.99
Tax Provision(0.08)4.372.813.44(0.63)0.71(29.74)0.350.29(0.26)(0.12)0.56(0.54)36.54(0.18)0.82(0.51)(0.37)0.681.14
Net Income1.502.424.352.89(2.11)(0.24)35.912.854.44(0.43)0.523.53(2.15)(43.93)(2.08)2.01(1.57)(0.33)2.342.88
Basic EPS0.150.230.420.28(0.20)(0.01)3.350.260.41(0.03)0.050.32(0.20)(4.08)(0.20)0.18(0.15)(0.03)0.220.27
Diluted EPS0.140.220.400.27(0.20)(0.04)3.270.260.40(0.04)0.050.32(0.20)(4.08)(0.20)0.18(0.15)(0.03)0.220.27

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow(10.44)22.1729.1810.40(26.14)24.2924.75(4.95)(21.44)21.6518.64(10.26)6.938.26(5.45)(5.75)(7.64)6.00(13.65)(0.77)
Capital Expenditures2.962.372.812.672.581.963.072.052.711.731.290.800.703.071.511.281.761.051.320.92
Free Cash Flow*(13.40)19.8126.377.73(28.71)22.3321.68(7.01)(24.16)19.9217.35(11.06)6.235.19(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)3.064.66(2.36)(46.73)(6.79)(0.54)------
Financing Cash Flow13.10(18.91)(27.10)(6.35)28.82(22.65)(22.39)7.5221.30(18.17)(17.56)8.46(12.02)(8.33)50.090.534.01------

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2018Q4 2017Q3 2017Q2 2017Q1 2017Q4 2016Q3 2016Q2 2016Q1 2016Q4 2015Q3 2015Q2 2015Q1 2015Q4 2014Q3 2014Q2 2014Q1 2014Q4 2013Q3 2013Q2 2013
Dividends Per Share0.000.000.000.000.000.000.040.040.040.040.040.040.040.040.030.030.030.030.030.03