Financial Statements — SENEA
Balance Sheet
(in billions USD)| Metric | Q1 2026 | Q3 2025 | Q2 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | 0.01 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Accounts Receivable | 0.10 | 0.09 | 0.12 | 0.09 | 0.11 | 0.10 | 0.09 | 0.16 | 0.09 | 0.10 | 0.13 | 0.06 |
| Inventory | 0.84 | 0.67 | 0.79 | 0.97 | 0.94 | 0.84 | 0.78 | 0.82 | 0.52 | 0.41 | 0.55 | 0.42 |
| Total Current Assets | 0.73 | 0.80 | 0.94 | 1.08 | 1.08 | 0.96 | 0.89 | 1.00 | 0.63 | 0.54 | 0.71 | 0.52 |
| Property, Plant & Equipment | 0.33 | 0.32 | 0.32 | 0.31 | 0.33 | 0.31 | 0.30 | 0.28 | 0.28 | 0.23 | 0.24 | 0.24 |
| Total Non-current Assets* | 0.43 | 0.42 | 0.42 | 0.41 | 0.41 | 0.41 | 0.41 | 0.40 | 0.40 | 0.32 | 0.35 | 0.36 |
| Total Assets | 1.16 | 1.22 | 1.36 | 1.49 | 1.48 | 1.37 | 1.30 | 1.40 | 1.03 | 0.86 | 1.07 | 0.88 |
| Accounts Payable | 0.09 | 0.08 | 0.24 | 0.13 | 0.21 | 0.06 | 0.16 | 0.35 | 0.14 | 0.10 | 0.23 | 0.10 |
| Total Current Liabilities | 0.18 | 0.18 | 0.36 | 0.22 | 0.41 | 0.25 | 0.25 | 0.45 | 0.22 | 0.19 | 0.38 | 0.18 |
| Long-term Debt | 0.29 | 0.28 | 0.28 | 0.63 | 0.50 | 0.57 | 0.40 | 0.32 | 0.17 | 0.09 | 0.11 | 0.14 |
| Total Non-current Liabilities* | 0.34 | 0.32 | 0.33 | 0.67 | 0.48 | 0.53 | 0.47 | 0.39 | 0.24 | 0.17 | 0.25 | 0.29 |
| Total Liabilities | 0.52 | 0.51 | 0.69 | 0.90 | 0.88 | 0.78 | 0.72 | 0.83 | 0.46 | 0.36 | 0.63 | 0.47 |
| Retained Earnings | 0.76 | 0.84 | 0.79 | 0.71 | 0.73 | 0.72 | 0.68 | 0.66 | 0.64 | 0.57 | 0.50 | 0.48 |
| Total Stockholder Equity* | 0.64 | 0.71 | 0.67 | 0.59 | 0.60 | 0.59 | 0.59 | 0.57 | 0.57 | 0.50 | 0.43 | 0.42 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 297.46 | 345.84 | 508.35 | 460.02 | 307.98 | 444.48 | 425.47 | 304.73 | 331.06 | 332.39 | 473.25 | 439.84 | 265.19 | 304.79 | 484.39 | 390.29 | 288.17 |
| Cost of Revenue | 255.65 | 330.31 | 424.89 | 398.16 | 287.21 | 390.45 | 382.59 | 262.04 | 313.58 | 305.79 | 419.47 | 398.06 | 242.35 | 247.82 | 406.69 | 341.35 | 239.60 |
| Gross Profit* | 41.81 | 15.53 | 83.46 | 61.87 | 20.78 | 54.03 | 42.87 | 42.69 | 17.49 | 26.60 | 53.79 | 41.78 | 22.84 | 56.98 | 77.70 | 48.94 | 48.56 |
| Selling, General & Admin | 10.83 | 10.77 | 12.49 | 11.21 | 17.41 | 22.92 | 18.07 | 17.48 | 20.44 | 18.90 | 21.91 | 20.48 | 18.24 | 19.74 | 22.61 | 19.45 | 18.15 |
| Total Operating Expenses* | 18.60 | 13.54 | 23.49 | 20.40 | 18.23 | 23.27 | 18.19 | 17.25 | 22.80 | 19.46 | 23.97 | 19.94 | 16.25 | 24.45 | (12.86) | 21.26 | 18.26 |
| Operating Income | 23.22 | 1.99 | 59.97 | 41.47 | 2.55 | 30.76 | 24.68 | 25.44 | (5.31) | 7.14 | 29.82 | 21.84 | 6.60 | 32.52 | 90.56 | 27.69 | 30.30 |
| Interest Expense | -- | -- | 7.84 | -- | 10.87 | 9.39 | 9.01 | 10.35 | 6.29 | 1.46 | 4.28 | 2.37 | 1.39 | 1.54 | 1.53 | 1.40 | 1.65 |
| Pretax Income | 19.71 | 1.57 | 58.64 | 38.69 | (3.04) | 23.20 | 17.07 | 16.50 | (9.91) | 8.01 | 27.56 | 20.99 | 6.73 | 19.27 | 89.99 | 23.72 | 27.04 |
| Tax Provision | 4.83 | 0.97 | 13.87 | 8.96 | (0.79) | 5.52 | 3.77 | 3.84 | (0.76) | 1.46 | 6.50 | 4.86 | 1.63 | 4.44 | 17.53 | 5.61 | 6.34 |
| Net Income | -- | 0.60 | 44.77 | 29.74 | (2.25) | 17.68 | 13.30 | 12.66 | (9.15) | 6.55 | 21.05 | 16.13 | 5.10 | 14.83 | 72.46 | 18.11 | 20.71 |
| Basic EPS | 2.16 | 0.09 | 6.54 | 4.33 | (0.19) | 2.47 | 1.92 | 1.82 | (1.21) | 0.79 | 2.77 | 2.05 | 0.62 | 1.62 | 7.96 | 1.98 | 2.26 |
| Diluted EPS | 2.14 | 0.09 | 6.48 | 4.29 | (0.19) | 2.45 | 1.90 | 1.80 | (1.19) | 0.79 | 2.74 | 2.03 | 0.62 | 1.61 | 7.90 | 1.97 | 2.24 |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 53.70 | 91.88 | 31.11 | 83.04 | 45.16 | (128.13) | 75.54 | 50.33 | 41.24 | (55.86) | (110.81) | (22.81) | 80.09 | 16.09 | (13.32) | 100.32 |
| Capital Expenditures | 11.29 | 10.49 | 8.20 | 18.84 | 4.79 | 31.84 | 5.58 | 12.07 | 16.93 | 22.64 | 14.64 | 19.23 | 31.26 | 12.85 | 8.09 | 19.23 |
| Free Cash Flow* | 42.41 | 81.38 | 22.91 | 64.21 | 40.37 | (159.97) | 69.95 | 38.26 | 24.31 | (78.50) | (125.44) | (42.05) | 48.83 | 3.24 | (21.41) | 81.09 |
| Investing Cash Flow | (11.17) | (5.94) | (7.98) | (18.57) | (23.35) | (3.94) | (6.54) | (13.38) | (13.52) | (21.67) | (14.54) | (15.28) | (30.36) | 58.91 | (7.98) | (18.32) |
| Financing Cash Flow | (80.84) | (48.46) | (7.96) | (96.72) | (24.38) | 154.15 | (64.90) | (35.83) | (27.82) | 77.16 | 126.00 | 39.43 | (4.04) | (75.66) | 24.50 | (81.10) |
* Derived from reported values