Financial Statements — SXI
Balance Sheet
(in billions USD)| Metric | Q3
2026 | 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 | 0.10 | 0.10 | 0.10 | 0.11 | 0.12 | 0.16 | 0.14 | 0.14 | 0.13 | 0.18 | 0.11 | 0.10 | 0.13 | 0.15 | 0.13 | 0.12 | 0.11 | 0.09 |
| Accounts Receivable | 0.18 | 0.18 | 0.17 | 0.17 | 0.15 | 0.12 | 0.12 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 |
| Inventory | 0.13 | 0.13 | 0.14 | 0.12 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 |
| Total Current Assets | 0.48 | 0.49 | 0.49 | 0.49 | 0.46 | 0.45 | 0.42 | 0.44 | 0.42 | 0.46 | 0.40 | 0.38 | 0.41 | 0.40 | 0.38 | 0.35 | 0.33 | 0.31 |
| Property, Plant & Equipment | 0.15 | 0.16 | 0.16 | 0.15 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.13 |
| Goodwill | 0.59 | 0.59 | 0.60 | 0.61 | 0.59 | 0.29 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.26 | 0.28 | 0.27 | 0.28 | 0.28 | 0.29 | 0.29 |
| Intangible Assets | 0.20 | 0.21 | 0.22 | 0.23 | 0.21 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.11 | 0.12 |
| Total Non-current Assets | 1.04 | 1.06 | 1.07 | 1.07 | 1.02 | 0.59 | 0.57 | 0.57 | 0.56 | 0.55 | 0.56 | 0.54 | 0.56 | 0.57 | 0.58 | 0.60 | 0.63 | 0.63 |
| Total Assets | 1.53 | 1.55 | 1.55 | 1.55 | 1.48 | 1.04 | 0.99 | 1.01 | 0.98 | 1.02 | 0.96 | 0.92 | 0.97 | 0.97 | 0.96 | 0.95 | 0.96 | 0.94 |
| Accounts Payable | 0.08 | 0.09 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.05 |
| Total Current Liabilities | 0.16 | 0.17 | 0.17 | 0.14 | 0.14 | 0.13 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.14 | 0.14 | 0.14 | 0.13 | 0.12 | 0.11 |
| Long-term Debt | 0.47 | 0.53 | 0.54 | 0.58 | 0.53 | 0.15 | 0.15 | 0.15 | 0.15 | 0.17 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
| Total Non-current Liabilities | 0.57 | 0.64 | 0.65 | 0.70 | 0.66 | 0.25 | 0.25 | 0.25 | 0.26 | 0.28 | 0.29 | 0.31 | 0.30 | 0.31 | 0.31 | 0.33 | 0.34 | 0.35 |
| Total Liabilities* | 0.77 | 0.85 | 0.85 | 0.87 | 0.83 | 0.38 | 0.37 | 0.38 | 0.39 | 0.41 | 0.43 | 0.43 | 0.45 | 0.45 | 0.45 | 0.46 | 0.46 | 0.47 |
| Retained Earnings | 1.20 | 1.14 | 1.14 | 1.12 | 1.10 | 1.10 | 1.07 | 1.06 | 1.04 | 1.01 | 0.93 | 0.92 | 0.89 | 0.88 | 0.87 | 0.84 | 0.84 | 0.83 |
| Total Stockholder Equity | 0.75 | 0.70 | 0.71 | 0.69 | 0.66 | 0.66 | 0.62 | 0.62 | 0.59 | 0.61 | 0.53 | 0.49 | 0.53 | 0.52 | 0.51 | 0.48 | 0.50 | 0.48 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q3
2026 | Q2
2026 | 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 |
|---|
| Total Revenue | 224.60 | 221.32 | 217.43 | 222.05 | 207.78 | 189.81 | 170.46 | 180.19 | 177.27 | 178.40 | 184.77 | 188.33 | 184.33 | 187.79 | 180.60 | 184.74 | 189.28 | 185.71 | 175.61 | 176.45 |
| Cost of Revenue | 132.66 | 129.09 | 127.00 | 130.75 | 125.35 | 118.37 | 100.39 | 110.78 | 108.98 | 106.74 | 112.14 | 114.70 | 113.44 | 115.47 | 112.35 | 118.18 | 120.90 | 116.94 | 109.37 | 110.64 |
| Gross Profit | 91.93 | 92.23 | 90.43 | 91.30 | 82.43 | 71.45 | 70.07 | 69.41 | 68.29 | 71.66 | 72.64 | 73.63 | 70.90 | 72.32 | 68.25 | 66.56 | 68.38 | 68.77 | 66.24 | 65.81 |
| Research & Development | 5.60 | -- | -- | -- | 15.60 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Selling, General & Admin | 52.44 | 55.61 | 54.37 | 52.60 | 52.05 | 45.66 | 43.05 | 40.97 | 41.76 | 43.28 | 43.59 | 44.58 | 42.95 | 43.71 | 41.09 | 41.30 | 42.31 | 43.53 | 42.75 | 42.31 |
| Total Operating Expenses | 1.11 | 56.66 | 60.80 | 56.56 | 56.18 | 62.98 | 45.97 | 42.27 | 46.45 | 45.83 | 45.72 | 45.15 | (17.62) | 44.51 | 41.96 | 47.33 | 43.91 | 47.00 | 43.41 | 43.39 |
| Operating Income | 90.83 | 35.57 | 29.63 | 34.73 | 26.25 | 8.46 | 24.10 | 27.15 | 21.84 | 25.83 | 26.92 | 28.48 | 88.52 | 27.81 | 26.29 | 19.22 | 24.47 | 21.77 | 22.83 | 22.42 |
| Interest Expense | 7.33 | 7.91 | 8.91 | 9.02 | 8.36 | 5.58 | 0.98 | 1.30 | 0.95 | 1.02 | 1.28 | 1.24 | 1.42 | 1.57 | 1.19 | 1.39 | 1.24 | 1.53 | 1.72 | 1.59 |
| Pretax Income | 82.67 | 27.17 | 20.99 | 26.08 | 17.58 | 2.00 | 23.15 | 25.58 | 20.27 | 24.48 | 24.80 | 27.20 | 86.36 | 26.31 | 24.09 | 17.35 | 22.89 | 19.96 | 21.09 | 20.43 |
| Tax Provision | 14.04 | 6.54 | 5.17 | 10.61 | (5.20) | 0.71 | 4.96 | 5.89 | 4.33 | 5.41 | 5.90 | 7.01 | 5.79 | 6.23 | 5.77 | 4.13 | 5.48 | 4.93 | 5.26 | 6.00 |
| Net Income | 66.98 | 2.12 | 15.06 | 14.83 | 21.88 | 0.86 | 18.20 | 19.59 | 15.80 | 18.87 | 18.81 | 20.17 | 80.51 | 20.04 | 18.27 | 13.27 | 17.32 | 14.98 | 15.82 | 13.95 |
| Basic EPS | 5.56 | 0.17 | 1.26 | 1.24 | 1.83 | 0.07 | 1.54 | 1.68 | 1.34 | 1.60 | 1.60 | 1.71 | 6.82 | 1.69 | 1.55 | 1.12 | 1.44 | 1.25 | 1.32 | 1.16 |
| Diluted EPS | 5.55 | 0.17 | 1.25 | 1.23 | 1.81 | 0.07 | 1.53 | 1.64 | 1.33 | 1.59 | 1.58 | 1.59 | 6.77 | 1.69 | 1.53 | 1.09 | 1.43 | 1.24 | 1.30 | 1.14 |
Cash Flow Statement
(in millions USD)| Metric | Q3
2026 | Q2
2026 | 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 |
|---|
| Operating Cash Flow | 11.75 | 20.56 | 16.83 | 33.42 | 9.54 | 9.06 | 17.57 | 28.54 | 24.37 | 23.57 | 16.18 | 40.48 | 23.28 | 29.74 | (2.70) | 29.46 | 11.92 | 23.26 | 13.07 | 32.02 |
| Capital Expenditures | 5.59 | 7.66 | 6.42 | 8.58 | 6.07 | 6.97 | 6.73 | 6.53 | 5.18 | 4.25 | 4.34 | 7.62 | 5.62 | 5.76 | 5.27 | 10.75 | 3.42 | 4.70 | 5.02 | 6.14 |
| Free Cash Flow* | 6.16 | 12.89 | 10.41 | 24.84 | 3.47 | 2.09 | 10.85 | 22.01 | 19.19 | 19.32 | 11.84 | 32.86 | 17.66 | 23.98 | (7.97) | 18.71 | 8.50 | 18.57 | 8.05 | 25.88 |
| Investing Cash Flow | 62.29 | (7.73) | (6.36) | (10.09) | (63.90) | (423.12) | (6.31) | (7.67) | (16.41) | (4.25) | (33.29) | (7.49) | 59.98 | (5.71) | (5.22) | (13.72) | (9.25) | (3.02) | (5.05) | (6.30) |
| Financing Cash Flow | (66.69) | (14.63) | (15.49) | (30.95) | 41.39 | 376.32 | (6.27) | (3.37) | (8.53) | (7.62) | (49.68) | (10.06) | (22.39) | (19.79) | 12.20 | (39.01) | (14.83) | (3.00) | (12.58) | (8.10) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q3
2026 | Q2
2026 | 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 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Dividends Per Share | 0.34 | 0.34 | 0.32 | 0.00 | 0.32 | 0.32 | 0.30 | 0.30 | 0.30 | 0.30 | 0.28 | 0.28 | 0.28 | 0.28 | 0.26 | 0.26 | 0.26 | 0.24 | 0.24 | 0.24 |