IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — ASIX

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.010.020.020.020.010.020.010.020.020.010.000.020.020.020.010.000.01
Inventory0.190.200.210.220.220.210.180.190.230.230.220.160.160.160.140.140.14
Total Current Assets0.420.450.450.430.420.400.380.390.410.410.400.400.440.410.330.320.31
Property, Plant & Equipment0.960.970.940.940.930.890.880.860.830.820.810.800.790.780.760.760.76
Goodwill0.060.060.060.060.060.060.060.060.060.060.060.060.060.060.020.020.02
Intangible Assets0.040.040.040.040.040.040.040.050.050.050.050.050.050.05------
Total Non-current Assets*1.251.261.231.211.211.111.101.081.061.061.051.061.051.040.960.920.93
Total Assets1.671.711.691.651.631.511.481.471.481.471.451.461.481.461.291.251.24
Accounts Payable0.240.280.240.230.240.210.190.200.230.220.210.270.270.200.220.190.17
Total Current Liabilities0.330.370.330.320.350.300.270.280.310.300.310.350.360.310.310.270.26
Total Non-current Liabilities*0.540.540.540.500.480.450.460.470.410.390.380.390.410.490.420.450.51
Total Liabilities0.880.910.870.820.830.740.730.750.720.690.690.740.760.800.720.720.77
Retained Earnings0.640.640.670.680.650.640.620.580.610.630.600.540.530.470.390.350.30
Total Stockholder Equity*0.800.800.820.820.790.770.750.710.750.770.760.710.720.660.570.520.47

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue421.28404.18359.95374.47410.02377.79329.06398.19453.48336.83382.21322.91427.94400.54404.06478.77583.74479.07424.07446.50
Cost of Revenue390.18400.38332.58349.09351.31324.32317.76340.89372.11333.86363.67314.79360.02330.04335.03443.65476.84375.65369.54366.18
Gross Profit31.103.8027.3725.3958.7153.4711.3057.3081.372.9718.548.1267.9270.5069.0335.12106.90103.4354.5380.32
Selling, General & Admin22.0522.5228.5027.4325.4223.4121.7324.2724.4323.5924.8321.5924.0125.1122.6323.0720.8421.2120.8721.12
Pretax Income6.65(20.68)(2.60)(3.55)31.6528.93(12.82)29.7552.07(23.42)(8.24)(10.05)43.2844.2345.6512.7685.1282.2632.0857.69
Tax Provision3.41(5.13)0.19(0.91)0.285.59(13.18)7.4813.15(6.02)(3.15)(2.08)10.569.2812.032.7319.9619.188.4913.75
Net Income3.25(15.55)(2.79)(2.64)31.3723.340.3522.2738.93(17.40)(5.08)(7.98)32.7334.9533.6210.0365.1663.0723.5943.94
Basic EPS0.12(0.58)(0.11)(0.10)1.170.870.020.831.45(0.65)(0.17)(0.29)1.191.271.240.362.312.240.841.56
Diluted EPS0.12(0.58)(0.11)(0.10)1.150.860.020.821.43(0.65)(0.14)(0.29)1.161.221.190.352.232.150.791.51

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow10.04(15.33)63.7226.5921.1111.4464.1757.2550.20(36.20)60.1720.8035.001.5869.6158.9395.8949.1633.3376.49
Capital Expenditures20.7135.9427.6026.5228.2734.0634.3530.4933.4935.3938.3525.1319.2924.6028.4422.2317.7621.0219.3412.99
Free Cash Flow*(10.68)(51.27)36.130.07(7.15)(22.62)29.8226.7616.70(71.59)21.82(4.33)15.71(23.03)41.1836.7078.1328.1413.9963.50
Investing Cash Flow(20.71)(36.16)(27.61)(26.78)(31.42)(36.79)(37.48)(32.81)(35.81)(36.81)(39.47)(25.50)(20.32)(25.61)(29.22)(22.60)(17.55)(119.90)(19.59)(13.49)
Financing Cash Flow0.3149.30(40.04)5.4520.4214.13(24.42)(19.25)(22.92)63.87(13.04)16.27(5.97)(5.13)(34.10)(28.94)(80.35)74.95(5.87)(60.01)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021
Dividends Per Share0.160.160.160.160.160.160.160.160.160.140.140.140.130.000.13