IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — SXI

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.100.100.100.110.120.160.140.140.130.180.110.100.130.150.130.120.110.09
Accounts Receivable0.180.180.170.170.150.120.120.130.130.120.120.110.120.110.110.110.100.10
Inventory0.130.130.140.120.100.090.100.100.100.100.110.110.100.100.100.090.090.09
Total Current Assets0.480.490.490.490.460.450.420.440.420.460.400.380.410.400.380.350.330.31
Property, Plant & Equipment0.150.160.160.150.140.140.140.130.130.130.130.120.130.130.130.130.140.13
Goodwill0.590.590.600.610.590.290.280.280.280.270.270.260.280.270.280.280.290.29
Intangible Assets0.200.210.220.230.210.080.080.080.080.080.080.080.090.090.100.100.110.12
Total Non-current Assets1.041.061.071.071.020.590.570.570.560.550.560.540.560.570.580.600.630.63
Total Assets1.531.551.551.551.481.040.991.010.981.020.960.920.970.970.960.950.960.94
Accounts Payable0.080.090.090.080.070.070.060.060.060.070.070.070.080.080.080.070.060.05
Total Current Liabilities0.160.170.170.140.140.130.120.130.130.130.130.120.140.140.140.130.120.11
Long-term Debt0.470.530.540.580.530.150.150.150.150.170.190.200.200.200.200.200.200.20
Total Non-current Liabilities0.570.640.650.700.660.250.250.250.260.280.290.310.300.310.310.330.340.35
Total Liabilities*0.770.850.850.870.830.380.370.380.390.410.430.430.450.450.450.460.460.47
Retained Earnings1.201.141.141.121.101.101.071.061.041.010.930.920.890.880.870.840.840.83
Total Stockholder Equity0.750.700.710.690.660.660.620.620.590.610.530.490.530.520.510.480.500.48

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue224.60221.32217.43222.05207.78189.81170.46180.19177.27178.40184.77188.33184.33187.79180.60184.74189.28185.71175.61176.45
Cost of Revenue132.66129.09127.00130.75125.35118.37100.39110.78108.98106.74112.14114.70113.44115.47112.35118.18120.90116.94109.37110.64
Gross Profit91.9392.2390.4391.3082.4371.4570.0769.4168.2971.6672.6473.6370.9072.3268.2566.5668.3868.7766.2465.81
Research & Development5.60------15.60------------------------------
Selling, General & Admin52.4455.6154.3752.6052.0545.6643.0540.9741.7643.2843.5944.5842.9543.7141.0941.3042.3143.5342.7542.31
Total Operating Expenses1.1156.6660.8056.5656.1862.9845.9742.2746.4545.8345.7245.15(17.62)44.5141.9647.3343.9147.0043.4143.39
Operating Income90.8335.5729.6334.7326.258.4624.1027.1521.8425.8326.9228.4888.5227.8126.2919.2224.4721.7722.8322.42
Interest Expense7.337.918.919.028.365.580.981.300.951.021.281.241.421.571.191.391.241.531.721.59
Pretax Income82.6727.1720.9926.0817.582.0023.1525.5820.2724.4824.8027.2086.3626.3124.0917.3522.8919.9621.0920.43
Tax Provision14.046.545.1710.61(5.20)0.714.965.894.335.415.907.015.796.235.774.135.484.935.266.00
Net Income66.982.1215.0614.8321.880.8618.2019.5915.8018.8718.8120.1780.5120.0418.2713.2717.3214.9815.8213.95
Basic EPS5.560.171.261.241.830.071.541.681.341.601.601.716.821.691.551.121.441.251.321.16
Diluted EPS5.550.171.251.231.810.071.531.641.331.591.581.596.771.691.531.091.431.241.301.14

Cash Flow Statement

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow11.7520.5616.8333.429.549.0617.5728.5424.3723.5716.1840.4823.2829.74(2.70)29.4611.9223.2613.0732.02
Capital Expenditures5.597.666.428.586.076.976.736.535.184.254.347.625.625.765.2710.753.424.705.026.14
Free Cash Flow*6.1612.8910.4124.843.472.0910.8522.0119.1919.3211.8432.8617.6623.98(7.97)18.718.5018.578.0525.88
Investing Cash Flow62.29(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)41.39376.32(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)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Dividends Per Share0.340.340.320.000.320.320.300.300.300.300.280.280.280.280.260.260.260.240.240.24