IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — ATKR

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 & Equivalents0.350.440.440.330.330.310.300.370.380.320.350.310.190.390.580.400.300.28
Accounts Receivable0.580.560.480.550.470.470.500.510.520.570.530.510.740.620.540.520.430.35
Inventory0.390.400.470.510.520.530.570.560.490.470.420.450.440.410.360.240.240.22
Total Current Assets1.531.711.571.571.521.481.521.581.501.481.401.321.431.491.451.231.020.89
Property, Plant & Equipment0.520.530.570.630.620.660.620.600.590.480.440.420.340.290.280.260.260.24
Goodwill0.290.290.290.310.310.310.310.310.310.310.310.320.280.210.210.200.200.19
Intangible Assets0.030.030.060.120.120.230.260.270.290.320.330.330.260.150.160.160.170.16
Total Non-current Assets*0.660.680.721.341.341.481.441.441.441.311.281.251.050.810.820.750.750.72
Total Assets2.742.852.792.922.862.962.963.012.942.802.682.572.482.302.271.981.771.61
Accounts Payable0.230.250.230.230.240.240.240.270.250.280.260.210.280.270.230.210.190.16
Short-term Debt------------------------------0.000.000.00
Total Current Liabilities0.560.650.460.510.500.490.470.510.510.520.470.450.520.460.500.400.330.31
Long-term Debt0.760.760.760.760.770.770.760.760.760.760.760.760.760.760.760.780.770.76
Total Non-current Liabilities*0.910.920.920.940.950.970.940.930.930.870.870.850.830.820.820.900.870.87
Total Liabilities1.471.571.381.451.451.451.401.441.431.391.341.301.341.281.321.301.201.18
Retained Earnings0.750.760.890.950.921.031.091.101.040.930.880.830.680.570.490.210.11(0.01)
Total Stockholder Equity1.281.281.411.471.411.511.561.571.501.401.341.281.141.020.940.680.570.44

* Derived from reported values

Income Statement

(in billions 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 Revenue0.790.730.660.750.740.700.660.790.820.790.800.870.920.900.831.031.060.980.840.92
Cost of Revenue0.620.600.530.600.560.520.490.570.540.500.510.570.570.540.500.610.610.570.490.57
Gross Profit0.180.140.130.150.170.190.170.220.280.290.290.300.350.350.330.410.450.420.350.36
Selling, General & Admin0.110.110.100.110.100.100.090.100.100.100.100.100.100.100.090.110.100.090.080.08
Total Operating Expenses0.110.130.110.200.110.240.100.110.110.110.120.110.120.110.100.120.100.100.090.09
Operating Income0.060.010.02(0.06)0.06(0.05)0.070.100.170.180.180.190.230.240.230.300.350.320.270.27
Pretax Income(0.01)(0.16)0.02(0.07)0.06(0.07)0.060.090.160.170.170.180.220.230.220.290.340.310.260.27
Tax Provision(0.01)(0.03)0.00(0.01)0.01(0.02)0.010.020.030.030.030.040.020.050.050.070.090.080.060.07
Net Income0.00(0.12)0.02(0.05)0.04(0.05)0.050.070.120.140.140.140.200.170.170.220.250.230.200.20
Basic EPS0.02(3.68)0.44(1.56)1.26(1.47)1.322.103.363.713.663.685.204.374.265.235.815.144.384.29
Diluted EPS0.02(3.65)0.44(1.55)1.25(1.46)1.312.083.333.673.613.635.134.314.205.165.745.084.324.22

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 Flow(63.10)28.27(55.50)210.4031.4286.5774.37199.08104.6387.22158.11243.89160.35204.55198.85415.06210.6263.9797.19254.28
Capital Expenditures14.1714.4711.7622.1921.2922.3441.3044.7631.5529.2244.3396.3549.8537.6835.0153.7956.6515.999.3630.23
Free Cash Flow*(77.28)13.80(67.25)188.2210.1364.2333.08154.3173.0858.00113.78147.53110.51166.86163.85361.27153.9747.9887.83224.05
Investing Cash Flow(17.98)(14.77)6.64(16.25)(21.28)(6.88)(41.14)(43.66)(31.71)(28.67)(50.30)(96.26)(49.82)(38.89)(117.19)(106.11)(275.89)(15.77)(45.02)(23.66)
Financing Cash Flow(12.85)(13.21)(15.32)(17.30)(13.94)(61.54)(67.67)(110.69)(137.07)(69.37)(118.15)(75.18)(147.34)(119.43)(164.83)(102.96)(135.67)(156.52)(129.05)(49.04)

* Derived from reported values