Financial Statements — AMRC
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 | 0.14 | 0.10 | 0.09 | 0.08 | 0.07 | 0.11 | 0.15 | 0.08 | 0.11 | 0.05 | 0.18 | 0.12 | 0.07 | 0.07 | 0.06 | 0.06 | 0.08 |
| Inventory | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Current Assets | 1.68 | 1.55 | 1.42 | 1.28 | 1.26 | 1.22 | 1.24 | 1.13 | 1.03 | 0.92 | 0.96 | 1.09 | 1.06 | 0.85 | 0.50 | 0.48 | 0.49 |
| Property, Plant & Equipment | -- | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Goodwill | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Total Non-current Assets* | 3.15 | 3.09 | 3.01 | 3.01 | 2.91 | 2.76 | 2.73 | 2.68 | 2.43 | 2.12 | 2.01 | 1.95 | 1.82 | 1.69 | 1.47 | 1.45 | 1.36 |
| Total Assets | 4.83 | 4.64 | 4.43 | 4.30 | 4.17 | 3.98 | 3.97 | 3.80 | 3.46 | 3.04 | 2.97 | 3.04 | 2.88 | 2.53 | 1.97 | 1.94 | 1.85 |
| Accounts Payable | 0.64 | 0.67 | 0.57 | 0.45 | 0.44 | 0.40 | 0.50 | 0.44 | 0.33 | 0.29 | 0.29 | 0.41 | 0.43 | 0.23 | 0.20 | 0.19 | 0.20 |
| Total Current Liabilities | 1.00 | 1.04 | 0.94 | 0.82 | 0.80 | 0.96 | 1.23 | 1.16 | 0.88 | 0.75 | 0.77 | 0.86 | 0.60 | 0.40 | 0.35 | 0.35 | 0.35 |
| Long-term Debt | 1.79 | 1.82 | 1.72 | 1.66 | 1.57 | 1.32 | 1.08 | 1.01 | 1.02 | 0.78 | 0.63 | 0.51 | 0.70 | 0.66 | 0.33 | 0.31 | 0.27 |
| Total Non-current Liabilities* | 2.59 | 2.53 | 2.43 | 2.44 | 2.36 | 2.08 | 1.82 | 1.74 | 1.71 | 1.45 | 1.37 | 1.38 | 1.51 | 1.41 | 0.95 | 0.95 | 0.87 |
| Total Liabilities* | 3.60 | 3.58 | 3.37 | 3.26 | 3.16 | 3.04 | 3.05 | 2.90 | 2.59 | 2.20 | 2.14 | 2.24 | 2.12 | 1.80 | 1.30 | 1.29 | 1.22 |
| Retained Earnings | 0.69 | 0.68 | 0.68 | 0.66 | 0.65 | 0.62 | 0.60 | 0.59 | 0.56 | 0.54 | 0.53 | 0.52 | 0.49 | 0.46 | 0.41 | 0.39 | 0.38 |
| Total Stockholder Equity | 1.24 | 1.06 | 1.06 | 1.03 | 1.01 | 0.94 | 0.91 | 0.90 | 0.87 | 0.84 | 0.83 | 0.80 | 0.77 | 0.73 | 0.67 | 0.65 | 0.63 |
* 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 | 515.46 | 401.46 | 525.99 | 472.28 | 352.83 | 532.67 | 500.87 | 437.98 | 298.41 | 441.37 | 335.15 | 327.07 | 271.04 | 331.73 | 441.30 | 577.40 | 474.00 | 415.89 | 273.68 | 273.92 |
| Cost of Revenue | 424.16 | 345.00 | 441.66 | 398.93 | 300.91 | 465.88 | 423.73 | 372.81 | 251.41 | 367.19 | 271.49 | 268.43 | 221.09 | 270.13 | 361.74 | 496.09 | 405.62 | 344.58 | 214.87 | 220.60 |
| Gross Profit | 91.31 | 56.46 | 84.33 | 73.36 | 51.92 | 66.79 | 77.14 | 65.17 | 46.99 | 74.18 | 63.66 | 58.65 | 49.95 | 61.60 | 79.56 | 81.30 | 68.38 | 71.31 | 58.81 | 53.32 |
| Selling, General & Admin | 47.55 | 46.32 | 43.37 | 45.73 | 38.49 | 47.84 | 42.14 | 44.23 | 39.56 | 36.67 | 42.75 | 41.41 | 41.30 | 39.28 | 40.62 | 38.25 | 39.69 | 39.27 | 35.17 | 31.88 |
| Total Operating Expenses | 47.16 | 46.22 | 41.98 | 45.58 | 38.23 | 22.15 | 41.98 | 44.22 | 39.00 | 40.10 | 42.23 | 41.03 | 40.85 | 39.28 | 40.62 | 38.25 | 39.69 | 39.27 | 35.17 | 31.88 |
| Operating Income | 44.15 | 10.25 | 42.35 | 27.77 | 13.69 | 44.64 | 35.16 | 20.95 | 7.99 | 34.08 | 21.43 | 17.62 | 9.10 | 22.31 | 38.94 | 43.05 | 28.69 | 32.04 | 23.65 | 21.44 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 4.95 |
| Pretax Income | 20.04 | (17.57) | 18.16 | 12.62 | (4.42) | 21.23 | 13.69 | 5.19 | (6.18) | 18.01 | 10.79 | 8.42 | 1.05 | -- | 31.39 | 37.81 | 21.61 | 28.43 | 19.09 | 15.99 |
| Tax Provision | 0.14 | (3.18) | (3.68) | (2.90) | 1.19 | (16.68) | (3.32) | 0.00 | 0.00 | (15.08) | (10.05) | 0.01 | (0.50) | (3.73) | 3.66 | 4.93 | 2.31 | (1.16) | (1.19) | (1.90) |
| Net Income | 9.72 | (18.28) | 18.53 | 12.86 | (5.48) | 37.09 | 17.60 | 5.01 | (2.94) | 33.74 | 21.27 | 6.37 | 1.10 | 17.93 | 27.39 | 32.22 | 17.38 | 28.21 | 17.42 | 13.66 |
| Basic EPS | 0.18 | (0.35) | 0.35 | 0.24 | (0.10) | 0.70 | 0.34 | 0.10 | (0.06) | 0.65 | 0.41 | 0.12 | 0.02 | 0.34 | 0.53 | 0.62 | 0.34 | 0.54 | 0.34 | 0.27 |
| Diluted EPS | 0.18 | (0.35) | 0.35 | 0.24 | (0.10) | 0.71 | 0.33 | 0.09 | (0.06) | 0.63 | 0.40 | 0.12 | 0.02 | 0.34 | 0.51 | 0.61 | 0.32 | 0.54 | 0.33 | 0.26 |
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 | (107.21) | 35.40 | 17.71 | (26.87) | (28.30) | 18.38 | 25.09 | 53.31 | 20.82 | (29.57) | (6.57) | (92.62) | 58.77 | (65.12) | 34.67 | (31.72) | (276.12) | (55.95) | (19.86) | (57.76) |
| Capital Expenditures | 0.86 | 0.54 | (0.35) | 0.15 | 0.42 | 1.24 | 0.99 | 1.10 | 0.96 | 1.12 | 1.94 | 1.00 | 1.66 | 1.32 | 1.46 | 1.64 | 0.89 | 2.76 | 0.65 | 0.83 |
| Free Cash Flow* | (108.07) | 34.85 | 18.06 | (27.02) | (28.73) | 17.14 | 24.10 | 52.21 | 19.86 | (30.69) | (8.51) | (93.63) | 57.12 | (66.43) | 33.22 | (33.36) | (277.01) | (58.71) | (20.51) | (58.59) |
| Investing Cash Flow | (113.33) | (96.94) | (82.25) | (57.66) | (118.37) | (31.24) | (122.18) | (129.44) | (103.77) | (101.75) | (185.95) | (177.99) | (101.25) | (125.69) | (70.38) | (74.55) | (57.73) | (55.16) | (44.35) | (49.27) |
| Financing Cash Flow | 218.72 | 128.50 | 89.04 | 107.39 | 114.55 | 8.89 | 66.62 | 161.06 | 77.37 | 108.40 | 267.32 | 158.95 | 106.13 | 176.03 | 88.52 | 110.27 | 355.40 | 104.19 | 64.34 | 84.54 |
* Derived from reported values