IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — IESC

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.050.090.100.020.060.040.110.090.030.020.010.020.020.010.020.040.03
Short-term Investments0.210.170.070.070.05------------------------
Accounts Receivable0.660.520.540.520.460.460.420.390.340.330.350.340.310.290.240.210.21
Inventory0.130.110.110.110.100.110.100.110.100.110.100.090.090.070.070.040.03
Total Current Assets1.291.111.010.910.840.790.800.730.600.590.590.590.540.500.430.370.36
Property, Plant & Equipment0.320.220.160.160.140.130.070.070.060.060.050.050.050.050.040.030.03
Goodwill0.130.110.100.100.090.090.090.090.090.090.090.090.090.090.090.080.09
Intangible Assets0.060.040.040.040.040.050.050.050.060.060.070.080.080.080.090.070.06
Total Non-current Assets*0.700.550.460.450.420.370.300.310.300.300.310.300.300.290.290.250.25
Total Assets1.991.661.471.361.271.161.101.040.900.890.900.880.830.790.720.620.61
Accounts Payable0.510.400.390.370.330.330.310.290.260.280.280.300.280.230.220.190.18
Short-term Debt0.04--------------------------------
Total Current Liabilities0.830.620.550.540.500.470.430.420.370.370.380.370.350.300.290.250.25
Long-term Debt0.000.000.020.000.000.000.000.000.000.010.040.100.070.070.030.000.01
Total Non-current Liabilities*0.080.080.100.080.070.070.070.080.070.080.110.140.110.110.070.040.05
Total Liabilities0.920.690.650.620.570.550.510.500.440.450.490.500.460.400.360.290.30
Retained Earnings1.000.890.700.620.550.440.380.330.260.250.230.190.180.190.150.130.12
Total Stockholder Equity1.070.960.780.710.650.570.530.490.420.400.380.350.350.360.330.310.30

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue974.28870.96890.16833.96749.55897.80768.42705.73634.44649.02584.45568.88574.87617.41567.30501.59480.51483.82405.87331.96
Cost of Revenue719.50650.94650.56625.09571.52664.80573.63534.12490.64508.46476.84467.96479.44519.51484.50443.09400.78392.21333.04267.09
Gross Profit254.79220.02239.60208.87178.03233.00194.78171.61143.80140.57107.61100.9395.4497.9082.8058.5179.7391.6272.8364.87
Selling, General & Admin142.44121.82127.33116.04103.04128.56104.6995.2785.8587.2174.3069.3567.7772.7967.0963.4359.4061.4750.3447.66
Total Operating Expenses142.53122.28127.70116.17103.41111.40284.3293.9085.8187.3873.2969.3254.7872.8667.1663.4359.4761.5150.3847.75
Operating Income112.2697.73111.9092.7074.62104.3190.1877.7157.9953.1934.3231.6140.6625.0315.64(4.92)20.2630.1022.4517.13
Interest Expense1.530.470.530.270.520.500.400.410.400.400.391.051.18--0.760.540.44--0.240.23
Pretax Income148.63115.95108.7598.6877.6680.3089.2176.1758.9953.3234.1232.3338.7824.6114.67(5.34)19.0629.8222.2916.95
Tax Provision38.3228.4129.4626.0919.9821.2722.5719.3715.4012.318.268.1610.036.523.61(1.29)3.986.342.643.61
Net Income110.3191.7779.2972.5957.68102.2866.6456.8040.9637.7922.5521.5526.4016.259.47(5.41)14.4622.4219.3012.84
Basic EPS5.514.583.863.542.765.062.712.321.891.680.820.931.150.720.33(0.30)0.701.090.930.59
Diluted EPS5.444.513.813.502.724.992.672.291.871.670.810.921.140.720.33(0.30)0.691.070.920.58

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow103.2927.7091.9924.8437.2692.7882.9333.7424.9557.2836.5645.7214.3434.06(14.89)21.56(24.46)2.78(13.21)28.11
Capital Expenditures31.8346.5717.1516.9513.1719.9817.536.846.526.384.613.972.712.654.989.2912.342.012.391.82
Free Cash Flow*71.45(18.87)74.847.8924.0972.8065.4026.9018.4450.9031.9541.7511.6331.42(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 Flow32.30(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)21.943.4628.92(15.41)

* Derived from reported values