IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — AWX

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents4.802.384.553.711.273.953.781.160.672.221.271.483.272.434.114.454.04
Accounts Receivable10.1811.8412.509.9111.3610.0011.5312.2711.6011.0813.4313.4110.4510.749.929.0410.69
Inventory1.841.771.691.811.851.711.881.861.721.831.731.491.531.361.151.231.14
Total Current Assets18.5017.7120.1717.2616.3317.2019.1817.3815.7717.2718.6718.4017.4316.5116.8416.6417.51
Property, Plant & Equipment53.1553.5454.4554.5855.2455.7955.7056.1656.9157.1157.0456.5056.2854.5052.6351.8651.34
Total Non-current Assets*69.1369.8470.5270.8071.3071.9272.5473.2374.2874.0874.0873.2862.9662.1061.7662.0862.27
Total Assets87.6287.5590.6988.0687.6389.1291.7390.6090.0591.3692.7591.6880.3978.6178.5978.7279.78
Accounts Payable6.607.749.617.658.427.6811.0311.3210.7511.6113.2011.0010.9510.208.978.5810.44
Total Current Liabilities18.1218.4519.9018.9118.6317.6522.2421.7620.1022.0923.0020.4322.0020.1518.0218.7519.56
Long-term Debt27.7127.8728.1928.3428.5028.7928.9429.0829.3529.4929.6229.8918.7919.0919.6619.9522.19
Total Non-current Liabilities*31.5031.9832.0832.3432.4732.9332.8033.1132.4032.6032.9431.7920.1020.6621.0421.4122.41
Total Liabilities*49.6250.4351.9851.2551.1050.5955.0354.8752.5054.7055.9452.2242.1040.8139.0640.1741.97
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 Equity38.0037.1238.7136.8136.5338.5336.6935.7437.5536.6636.8139.4638.2937.8139.5438.5537.81

* 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 Revenue20.9017.6621.4825.7520.2516.0717.6524.2423.0618.8617.6223.9020.6218.3821.6425.7119.5214.3117.5821.30
Cost of Revenue*16.0114.7817.8019.6416.0813.6914.5510.1017.9515.80--------------------
Gross Profit4.892.883.686.104.172.383.0914.145.103.06--------------------
Selling, General & Admin2.602.692.672.832.452.562.282.722.652.602.382.822.502.532.622.912.342.272.322.74
Total Operating Expenses3.533.613.603.763.423.533.2310.933.663.58--------------------
Operating Income1.36(0.74)0.082.350.75(1.15)(0.13)2.271.45(0.51)(0.44)1.360.14(1.33)(0.59)1.510.59(1.17)(0.37)1.05
Interest Expense--------------------0.520.530.530.520.500.410.270.280.280.29
Pretax Income0.84(1.24)(0.43)1.830.24(1.66)(0.64)1.770.93(1.01)(0.90)0.87(0.18)(1.77)(1.07)1.130.44(1.38)(0.58)0.84
Tax Provision0.030.04(0.02)0.050.030.03(0.04)0.040.040.04(0.04)0.040.020.03(0.01)0.060.030.020.000.03
Net Income0.88(1.24)(0.36)1.900.27(1.50)(0.50)1.840.95(0.98)(0.83)0.89(0.15)(1.68)(0.97)1.170.48(1.26)(0.47)0.98
Basic EPS0.23(0.32)(0.10)0.490.07(0.38)(0.12)0.470.24(0.25)(0.22)0.23(0.04)(0.43)(0.25)0.300.12(0.32)(0.11)0.25
Diluted EPS----------------------0.23(0.04)(0.43)(0.25)0.300.12(0.32)(0.12)0.25

* Derived from reported values

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 Flow3.01(1.26)0.281.453.03(0.98)(0.58)0.343.200.410.18(0.32)2.260.250.89(0.75)2.52(0.40)0.270.39
Capital Expenditures0.640.530.440.600.290.390.551.000.350.360.691.001.111.101.161.932.021.281.181.43
Free Cash Flow*2.37(1.78)(0.17)0.852.74(1.37)(1.13)(0.66)2.850.06(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)0.510.4311.30(0.34)(0.16)(0.35)(0.07)

* Derived from reported values