Financial Statements — AWX
Balance Sheet
(in millions 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 | 4.80 | 2.38 | 4.55 | 3.71 | 1.27 | 3.95 | 3.78 | 1.16 | 0.67 | 2.22 | 1.27 | 1.48 | 3.27 | 2.43 | 4.11 | 4.45 | 4.04 |
| Accounts Receivable | 10.18 | 11.84 | 12.50 | 9.91 | 11.36 | 10.00 | 11.53 | 12.27 | 11.60 | 11.08 | 13.43 | 13.41 | 10.45 | 10.74 | 9.92 | 9.04 | 10.69 |
| Inventory | 1.84 | 1.77 | 1.69 | 1.81 | 1.85 | 1.71 | 1.88 | 1.86 | 1.72 | 1.83 | 1.73 | 1.49 | 1.53 | 1.36 | 1.15 | 1.23 | 1.14 |
| Total Current Assets | 18.50 | 17.71 | 20.17 | 17.26 | 16.33 | 17.20 | 19.18 | 17.38 | 15.77 | 17.27 | 18.67 | 18.40 | 17.43 | 16.51 | 16.84 | 16.64 | 17.51 |
| Property, Plant & Equipment | 53.15 | 53.54 | 54.45 | 54.58 | 55.24 | 55.79 | 55.70 | 56.16 | 56.91 | 57.11 | 57.04 | 56.50 | 56.28 | 54.50 | 52.63 | 51.86 | 51.34 |
| Total Non-current Assets* | 69.13 | 69.84 | 70.52 | 70.80 | 71.30 | 71.92 | 72.54 | 73.23 | 74.28 | 74.08 | 74.08 | 73.28 | 62.96 | 62.10 | 61.76 | 62.08 | 62.27 |
| Total Assets | 87.62 | 87.55 | 90.69 | 88.06 | 87.63 | 89.12 | 91.73 | 90.60 | 90.05 | 91.36 | 92.75 | 91.68 | 80.39 | 78.61 | 78.59 | 78.72 | 79.78 |
| Accounts Payable | 6.60 | 7.74 | 9.61 | 7.65 | 8.42 | 7.68 | 11.03 | 11.32 | 10.75 | 11.61 | 13.20 | 11.00 | 10.95 | 10.20 | 8.97 | 8.58 | 10.44 |
| Total Current Liabilities | 18.12 | 18.45 | 19.90 | 18.91 | 18.63 | 17.65 | 22.24 | 21.76 | 20.10 | 22.09 | 23.00 | 20.43 | 22.00 | 20.15 | 18.02 | 18.75 | 19.56 |
| Long-term Debt | 27.71 | 27.87 | 28.19 | 28.34 | 28.50 | 28.79 | 28.94 | 29.08 | 29.35 | 29.49 | 29.62 | 29.89 | 18.79 | 19.09 | 19.66 | 19.95 | 22.19 |
| Total Non-current Liabilities* | 31.50 | 31.98 | 32.08 | 32.34 | 32.47 | 32.93 | 32.80 | 33.11 | 32.40 | 32.60 | 32.94 | 31.79 | 20.10 | 20.66 | 21.04 | 21.41 | 22.41 |
| Total Liabilities* | 49.62 | 50.43 | 51.98 | 51.25 | 51.10 | 50.59 | 55.03 | 54.87 | 52.50 | 54.70 | 55.94 | 52.22 | 42.10 | 40.81 | 39.06 | 40.17 | 41.97 |
| Retained Earnings | (21.24) | (22.12) | (20.53) | (22.44) | (22.71) | (20.71) | (22.55) | (23.51) | (21.70) | (22.58) | (22.43) | (19.78) | (20.95) | (21.43) | (19.70) | (20.68) | (21.43) |
| Total Stockholder Equity | 38.00 | 37.12 | 38.71 | 36.81 | 36.53 | 38.53 | 36.69 | 35.74 | 37.55 | 36.66 | 36.81 | 39.46 | 38.29 | 37.81 | 39.54 | 38.55 | 37.81 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q2 2026 | Q1 2026 | Q4 2025 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 20.90 | 17.66 | 21.48 | 25.75 | 20.25 | 16.07 | 17.65 | 24.24 | 23.06 | 18.86 | 17.62 | 23.90 | 20.62 | 18.38 | 21.64 | 25.71 | 19.52 | 14.31 | 17.58 | 21.30 |
| Cost of Revenue* | 16.01 | 14.78 | 17.80 | 19.64 | 16.08 | 13.69 | 14.55 | 10.10 | 17.95 | 15.80 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Gross Profit | 4.89 | 2.88 | 3.68 | 6.10 | 4.17 | 2.38 | 3.09 | 14.14 | 5.10 | 3.06 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Selling, General & Admin | 2.60 | 2.69 | 2.67 | 2.83 | 2.45 | 2.56 | 2.28 | 2.72 | 2.65 | 2.60 | 2.38 | 2.82 | 2.50 | 2.53 | 2.62 | 2.91 | 2.34 | 2.27 | 2.32 | 2.74 |
| Total Operating Expenses | 3.53 | 3.61 | 3.60 | 3.76 | 3.42 | 3.53 | 3.23 | 10.93 | 3.66 | 3.58 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Operating Income | 1.36 | (0.74) | 0.08 | 2.35 | 0.75 | (1.15) | (0.13) | 2.27 | 1.45 | (0.51) | (0.44) | 1.36 | 0.14 | (1.33) | (0.59) | 1.51 | 0.59 | (1.17) | (0.37) | 1.05 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.52 | 0.53 | 0.53 | 0.52 | 0.50 | 0.41 | 0.27 | 0.28 | 0.28 | 0.29 |
| Pretax Income | 0.84 | (1.24) | (0.43) | 1.83 | 0.24 | (1.66) | (0.64) | 1.77 | 0.93 | (1.01) | (0.90) | 0.87 | (0.18) | (1.77) | (1.07) | 1.13 | 0.44 | (1.38) | (0.58) | 0.84 |
| Tax Provision | 0.03 | 0.04 | (0.02) | 0.05 | 0.03 | 0.03 | (0.04) | 0.04 | 0.04 | 0.04 | (0.04) | 0.04 | 0.02 | 0.03 | (0.01) | 0.06 | 0.03 | 0.02 | 0.00 | 0.03 |
| Net Income | 0.88 | (1.24) | (0.36) | 1.90 | 0.27 | (1.50) | (0.50) | 1.84 | 0.95 | (0.98) | (0.83) | 0.89 | (0.15) | (1.68) | (0.97) | 1.17 | 0.48 | (1.26) | (0.47) | 0.98 |
| Basic EPS | 0.23 | (0.32) | (0.10) | 0.49 | 0.07 | (0.38) | (0.12) | 0.47 | 0.24 | (0.25) | (0.22) | 0.23 | (0.04) | (0.43) | (0.25) | 0.30 | 0.12 | (0.32) | (0.11) | 0.25 |
| Diluted EPS | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.23 | (0.04) | (0.43) | (0.25) | 0.30 | 0.12 | (0.32) | (0.12) | 0.25 |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | Q2 2026 | Q1 2026 | Q4 2025 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 3.01 | (1.26) | 0.28 | 1.45 | 3.03 | (0.98) | (0.58) | 0.34 | 3.20 | 0.41 | 0.18 | (0.32) | 2.26 | 0.25 | 0.89 | (0.75) | 2.52 | (0.40) | 0.27 | 0.39 |
| Capital Expenditures | 0.64 | 0.53 | 0.44 | 0.60 | 0.29 | 0.39 | 0.55 | 1.00 | 0.35 | 0.36 | 0.69 | 1.00 | 1.11 | 1.10 | 1.16 | 1.93 | 2.02 | 1.28 | 1.18 | 1.43 |
| Free Cash Flow* | 2.37 | (1.78) | (0.17) | 0.85 | 2.74 | (1.37) | (1.13) | (0.66) | 2.85 | 0.06 | (0.51) | (1.32) | 1.14 | (0.85) | (0.27) | (2.68) | 0.50 | (1.69) | (0.90) | (1.04) |
| Investing Cash Flow | (0.64) | (0.52) | (0.44) | (0.60) | (0.29) | (0.39) | (0.55) | (1.00) | (0.35) | (0.35) | (0.69) | (1.00) | (1.11) | (1.10) | (1.16) | (1.93) | (2.02) | (1.28) | (1.17) | (1.43) |
| Financing Cash Flow | (0.29) | (0.18) | (0.24) | (0.29) | (0.26) | (0.18) | (0.20) | (0.24) | (0.21) | (0.16) | 0.83 | (0.21) | (0.18) | 0.51 | 0.43 | 11.30 | (0.34) | (0.16) | (0.35) | (0.07) |
* Derived from reported values