Financial Statements — IESC
Balance Sheet
(in billions USD)| Metric | 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 | 0.05 | 0.09 | 0.10 | 0.02 | 0.06 | 0.04 | 0.11 | 0.09 | 0.03 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 | 0.04 | 0.03 |
| Short-term Investments | 0.21 | 0.17 | 0.07 | 0.07 | 0.05 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 0.66 | 0.52 | 0.54 | 0.52 | 0.46 | 0.46 | 0.42 | 0.39 | 0.34 | 0.33 | 0.35 | 0.34 | 0.31 | 0.29 | 0.24 | 0.21 | 0.21 |
| Inventory | 0.13 | 0.11 | 0.11 | 0.11 | 0.10 | 0.11 | 0.10 | 0.11 | 0.10 | 0.11 | 0.10 | 0.09 | 0.09 | 0.07 | 0.07 | 0.04 | 0.03 |
| Total Current Assets | 1.29 | 1.11 | 1.01 | 0.91 | 0.84 | 0.79 | 0.80 | 0.73 | 0.60 | 0.59 | 0.59 | 0.59 | 0.54 | 0.50 | 0.43 | 0.37 | 0.36 |
| Property, Plant & Equipment | 0.32 | 0.22 | 0.16 | 0.16 | 0.14 | 0.13 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.03 |
| Goodwill | 0.13 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 |
| Intangible Assets | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.07 | 0.06 |
| Total Non-current Assets* | 0.70 | 0.55 | 0.46 | 0.45 | 0.42 | 0.37 | 0.30 | 0.31 | 0.30 | 0.30 | 0.31 | 0.30 | 0.30 | 0.29 | 0.29 | 0.25 | 0.25 |
| Total Assets | 1.99 | 1.66 | 1.47 | 1.36 | 1.27 | 1.16 | 1.10 | 1.04 | 0.90 | 0.89 | 0.90 | 0.88 | 0.83 | 0.79 | 0.72 | 0.62 | 0.61 |
| Accounts Payable | 0.51 | 0.40 | 0.39 | 0.37 | 0.33 | 0.33 | 0.31 | 0.29 | 0.26 | 0.28 | 0.28 | 0.30 | 0.28 | 0.23 | 0.22 | 0.19 | 0.18 |
| Short-term Debt | 0.04 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 0.83 | 0.62 | 0.55 | 0.54 | 0.50 | 0.47 | 0.43 | 0.42 | 0.37 | 0.37 | 0.38 | 0.37 | 0.35 | 0.30 | 0.29 | 0.25 | 0.25 |
| Long-term Debt | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.04 | 0.10 | 0.07 | 0.07 | 0.03 | 0.00 | 0.01 |
| Total Non-current Liabilities* | 0.08 | 0.08 | 0.10 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.08 | 0.11 | 0.14 | 0.11 | 0.11 | 0.07 | 0.04 | 0.05 |
| Total Liabilities | 0.92 | 0.69 | 0.65 | 0.62 | 0.57 | 0.55 | 0.51 | 0.50 | 0.44 | 0.45 | 0.49 | 0.50 | 0.46 | 0.40 | 0.36 | 0.29 | 0.30 |
| Retained Earnings | 1.00 | 0.89 | 0.70 | 0.62 | 0.55 | 0.44 | 0.38 | 0.33 | 0.26 | 0.25 | 0.23 | 0.19 | 0.18 | 0.19 | 0.15 | 0.13 | 0.12 |
| Total Stockholder Equity | 1.07 | 0.96 | 0.78 | 0.71 | 0.65 | 0.57 | 0.53 | 0.49 | 0.42 | 0.40 | 0.38 | 0.35 | 0.35 | 0.36 | 0.33 | 0.31 | 0.30 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q2
2026 | Q1
2026 | 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 | 974.28 | 870.96 | 890.16 | 833.96 | 749.55 | 897.80 | 768.42 | 705.73 | 634.44 | 649.02 | 584.45 | 568.88 | 574.87 | 617.41 | 567.30 | 501.59 | 480.51 | 483.82 | 405.87 | 331.96 |
| Cost of Revenue | 719.50 | 650.94 | 650.56 | 625.09 | 571.52 | 664.80 | 573.63 | 534.12 | 490.64 | 508.46 | 476.84 | 467.96 | 479.44 | 519.51 | 484.50 | 443.09 | 400.78 | 392.21 | 333.04 | 267.09 |
| Gross Profit | 254.79 | 220.02 | 239.60 | 208.87 | 178.03 | 233.00 | 194.78 | 171.61 | 143.80 | 140.57 | 107.61 | 100.93 | 95.44 | 97.90 | 82.80 | 58.51 | 79.73 | 91.62 | 72.83 | 64.87 |
| Selling, General & Admin | 142.44 | 121.82 | 127.33 | 116.04 | 103.04 | 128.56 | 104.69 | 95.27 | 85.85 | 87.21 | 74.30 | 69.35 | 67.77 | 72.79 | 67.09 | 63.43 | 59.40 | 61.47 | 50.34 | 47.66 |
| Total Operating Expenses | 142.53 | 122.28 | 127.70 | 116.17 | 103.41 | 111.40 | 284.32 | 93.90 | 85.81 | 87.38 | 73.29 | 69.32 | 54.78 | 72.86 | 67.16 | 63.43 | 59.47 | 61.51 | 50.38 | 47.75 |
| Operating Income | 112.26 | 97.73 | 111.90 | 92.70 | 74.62 | 104.31 | 90.18 | 77.71 | 57.99 | 53.19 | 34.32 | 31.61 | 40.66 | 25.03 | 15.64 | (4.92) | 20.26 | 30.10 | 22.45 | 17.13 |
| Interest Expense | 1.53 | 0.47 | 0.53 | 0.27 | 0.52 | 0.50 | 0.40 | 0.41 | 0.40 | 0.40 | 0.39 | 1.05 | 1.18 | -- | 0.76 | 0.54 | 0.44 | -- | 0.24 | 0.23 |
| Pretax Income | 148.63 | 115.95 | 108.75 | 98.68 | 77.66 | 80.30 | 89.21 | 76.17 | 58.99 | 53.32 | 34.12 | 32.33 | 38.78 | 24.61 | 14.67 | (5.34) | 19.06 | 29.82 | 22.29 | 16.95 |
| Tax Provision | 38.32 | 28.41 | 29.46 | 26.09 | 19.98 | 21.27 | 22.57 | 19.37 | 15.40 | 12.31 | 8.26 | 8.16 | 10.03 | 6.52 | 3.61 | (1.29) | 3.98 | 6.34 | 2.64 | 3.61 |
| Net Income | 110.31 | 91.77 | 79.29 | 72.59 | 57.68 | 102.28 | 66.64 | 56.80 | 40.96 | 37.79 | 22.55 | 21.55 | 26.40 | 16.25 | 9.47 | (5.41) | 14.46 | 22.42 | 19.30 | 12.84 |
| Basic EPS | 5.51 | 4.58 | 3.86 | 3.54 | 2.76 | 5.06 | 2.71 | 2.32 | 1.89 | 1.68 | 0.82 | 0.93 | 1.15 | 0.72 | 0.33 | (0.30) | 0.70 | 1.09 | 0.93 | 0.59 |
| Diluted EPS | 5.44 | 4.51 | 3.81 | 3.50 | 2.72 | 4.99 | 2.67 | 2.29 | 1.87 | 1.67 | 0.81 | 0.92 | 1.14 | 0.72 | 0.33 | (0.30) | 0.69 | 1.07 | 0.92 | 0.58 |
Cash Flow Statement
(in millions USD)| Metric | Q2
2026 | Q1
2026 | 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 | 103.29 | 27.70 | 91.99 | 24.84 | 37.26 | 92.78 | 82.93 | 33.74 | 24.95 | 57.28 | 36.56 | 45.72 | 14.34 | 34.06 | (14.89) | 21.56 | (24.46) | 2.78 | (13.21) | 28.11 |
| Capital Expenditures | 31.83 | 46.57 | 17.15 | 16.95 | 13.17 | 19.98 | 17.53 | 6.84 | 6.52 | 6.38 | 4.61 | 3.97 | 2.71 | 2.65 | 4.98 | 9.29 | 12.34 | 2.01 | 2.39 | 1.82 |
| Free Cash Flow* | 71.45 | (18.87) | 74.84 | 7.89 | 24.09 | 72.80 | 65.40 | 26.90 | 18.44 | 50.90 | 31.95 | 41.75 | 11.63 | 31.42 | (19.87) | 12.27 | (36.80) | 0.77 | (15.60) | 26.29 |
| Investing Cash Flow | (174.89) | (46.24) | (16.99) | (38.68) | (58.42) | (12.45) | (85.03) | (5.37) | (5.99) | (6.21) | (3.30) | (4.05) | 16.33 | (2.60) | (5.01) | (9.17) | (12.75) | (1.65) | (39.51) | (2.46) |
| Financing Cash Flow | 32.30 | (19.80) | 11.03 | (22.81) | (20.59) | (24.40) | (58.97) | (9.85) | (7.28) | (3.86) | (19.83) | (31.78) | (50.27) | (23.67) | 17.68 | (0.93) | 21.94 | 3.46 | 28.92 | (15.41) |
* Derived from reported values