IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — AMRC

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.140.100.090.080.070.110.150.080.110.050.180.120.070.070.060.060.08
Inventory0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.01
Total Current Assets1.681.551.421.281.261.221.241.131.030.920.961.091.060.850.500.480.49
Property, Plant & Equipment--0.010.010.010.010.020.020.020.020.020.020.010.010.010.010.010.01
Goodwill0.070.070.070.070.070.080.080.080.080.080.080.070.070.070.060.060.06
Intangible Assets0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.000.000.00
Total Non-current Assets*3.153.093.013.012.912.762.732.682.432.122.011.951.821.691.471.451.36
Total Assets4.834.644.434.304.173.983.973.803.463.042.973.042.882.531.971.941.85
Accounts Payable0.640.670.570.450.440.400.500.440.330.290.290.410.430.230.200.190.20
Total Current Liabilities1.001.040.940.820.800.961.231.160.880.750.770.860.600.400.350.350.35
Long-term Debt1.791.821.721.661.571.321.081.011.020.780.630.510.700.660.330.310.27
Total Non-current Liabilities*2.592.532.432.442.362.081.821.741.711.451.371.381.511.410.950.950.87
Total Liabilities*3.603.583.373.263.163.043.052.902.592.202.142.242.121.801.301.291.22
Retained Earnings0.690.680.680.660.650.620.600.590.560.540.530.520.490.460.410.390.38
Total Stockholder Equity1.241.061.061.031.010.940.910.900.870.840.830.800.770.730.670.650.63

* 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 Revenue515.46401.46525.99472.28352.83532.67500.87437.98298.41441.37335.15327.07271.04331.73441.30577.40474.00415.89273.68273.92
Cost of Revenue424.16345.00441.66398.93300.91465.88423.73372.81251.41367.19271.49268.43221.09270.13361.74496.09405.62344.58214.87220.60
Gross Profit91.3156.4684.3373.3651.9266.7977.1465.1746.9974.1863.6658.6549.9561.6079.5681.3068.3871.3158.8153.32
Selling, General & Admin47.5546.3243.3745.7338.4947.8442.1444.2339.5636.6742.7541.4141.3039.2840.6238.2539.6939.2735.1731.88
Total Operating Expenses47.1646.2241.9845.5838.2322.1541.9844.2239.0040.1042.2341.0340.8539.2840.6238.2539.6939.2735.1731.88
Operating Income44.1510.2542.3527.7713.6944.6435.1620.957.9934.0821.4317.629.1022.3138.9443.0528.6932.0423.6521.44
Interest Expense--------------------------------------4.95
Pretax Income20.04(17.57)18.1612.62(4.42)21.2313.695.19(6.18)18.0110.798.421.05--31.3937.8121.6128.4319.0915.99
Tax Provision0.14(3.18)(3.68)(2.90)1.19(16.68)(3.32)0.000.00(15.08)(10.05)0.01(0.50)(3.73)3.664.932.31(1.16)(1.19)(1.90)
Net Income9.72(18.28)18.5312.86(5.48)37.0917.605.01(2.94)33.7421.276.371.1017.9327.3932.2217.3828.2117.4213.66
Basic EPS0.18(0.35)0.350.24(0.10)0.700.340.10(0.06)0.650.410.120.020.340.530.620.340.540.340.27
Diluted EPS0.18(0.35)0.350.24(0.10)0.710.330.09(0.06)0.630.400.120.020.340.510.610.320.540.330.26

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 Flow(107.21)35.4017.71(26.87)(28.30)18.3825.0953.3120.82(29.57)(6.57)(92.62)58.77(65.12)34.67(31.72)(276.12)(55.95)(19.86)(57.76)
Capital Expenditures0.860.54(0.35)0.150.421.240.991.100.961.121.941.001.661.321.461.640.892.760.650.83
Free Cash Flow*(108.07)34.8518.06(27.02)(28.73)17.1424.1052.2119.86(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 Flow218.72128.5089.04107.39114.558.8966.62161.0677.37108.40267.32158.95106.13176.0388.52110.27355.40104.1964.3484.54

* Derived from reported values