IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — BW

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.310.110.030.020.020.030.100.040.050.060.060.050.070.110.110.030.05
Accounts Receivable0.170.130.100.100.130.140.120.120.150.180.170.150.150.170.130.130.14
Inventory0.060.060.060.070.110.120.110.110.110.120.110.100.100.090.070.070.07
Total Current Assets0.730.490.480.530.480.530.570.480.540.620.590.500.520.540.450.460.39
Property, Plant & Equipment0.070.070.070.060.070.070.080.080.080.080.080.080.080.080.110.080.09
Goodwill0.050.050.050.050.080.080.080.100.100.160.160.160.160.170.090.050.05
Intangible Assets0.010.010.020.020.020.020.030.040.040.060.060.060.060.060.040.020.02
Total Non-current Assets*0.270.270.180.180.240.270.270.310.290.370.380.380.400.410.280.200.19
Total Assets1.000.760.660.700.720.800.850.800.840.990.970.880.910.950.730.670.58
Accounts Payable0.170.110.080.100.120.120.150.130.140.180.170.120.110.100.090.090.08
Total Current Liabilities0.500.490.400.530.510.300.330.330.390.430.410.320.300.320.230.240.27
Long-term Debt----------------------------0.180.170.16
Total Non-current Liabilities*0.440.440.490.480.510.710.710.690.590.570.570.580.580.590.480.440.51
Total Liabilities0.940.930.891.011.021.011.051.020.981.000.980.900.880.910.710.680.78
Retained Earnings(1.77)(1.78)(1.70)(1.73)(1.67)(1.58)(1.57)(1.59)(1.50)(1.38)(1.38)(1.36)(1.34)(1.33)(1.35)(1.36)(1.37)
Total Stockholder Equity0.06(0.17)(0.23)(0.31)(0.30)(0.20)(0.20)(0.22)(0.14)(0.01)(0.01)(0.02)0.010.02-0.00(0.02)(0.20)

* 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 Revenue319.72214.41113.42149.01144.05181.1966.28209.86233.64207.56197.51239.41305.19257.25249.88214.87221.02204.05192.30159.96
Cost of Revenue273.08170.9690.01111.87100.81141.1342.04160.04179.15159.07141.25186.03244.21203.77191.71176.09173.34163.06139.010.32
Gross Profit46.6443.4623.4137.1443.2440.0624.2349.8254.4948.4855.6253.38114.4553.4858.1738.7847.6840.9953.2945.32
Research & Development----------------------------------------
Selling, General & Admin33.7044.3822.9629.7834.0132.736.4043.1250.5341.4441.4745.0252.0951.9551.1739.3644.9543.0442.5338.21
Total Operating Expenses34.8745.1123.1530.6435.1134.2144.2051.3012.2944.1554.9547.84106.1152.1248.9249.1044.0147.7743.5530.56
Operating Income11.77(1.66)0.266.508.135.85(19.97)(1.47)42.204.336.025.546.981.369.25(10.32)3.67(6.78)9.7414.76
Interest Expense------------------12.8312.6413.4211.1812.6611.7311.3210.6611.278.828.33
Pretax Income13.18(75.47)(15.65)(1.31)(2.16)(5.44)(65.29)(10.91)29.91(14.51)(42.41)(12.61)(3.15)(11.98)11.95(15.66)(4.35)(7.45)21.2913.95
Tax Provision(1.08)4.151.041.033.892.326.030.164.691.296.46(0.33)1.860.496.294.90(1.35)1.23(8.91)0.30
Net Income14.26(76.94)9.2535.09(58.49)(22.01)(63.06)(5.33)25.32(16.83)(62.74)(116.88)(5.09)(12.50)5.74(17.77)(2.57)(8.26)29.5913.64
Basic EPS0.07(0.60)0.110.30(0.63)(0.26)(0.73)(0.10)0.24(0.23)(0.75)(1.35)(0.10)(0.18)0.02(0.24)(0.07)(0.14)0.340.12
Diluted EPS0.07(0.60)0.110.30(0.63)(0.26)(0.73)(0.10)0.24(0.23)(0.75)(1.35)(0.10)(0.18)0.02(0.24)(0.07)(0.14)0.350.11

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 Flow(17.41)17.79(2.99)(32.11)(25.31)(8.48)(22.48)(69.67)(11.65)(14.94)8.20(28.22)(9.37)(12.88)36.74(3.79)(21.59)(42.00)(3.36)(21.76)
Capital Expenditures6.627.134.185.522.754.331.082.164.583.39(0.75)4.953.392.214.296.231.721.002.472.05
Free Cash Flow*(24.03)10.66(7.16)(37.63)(28.06)(12.80)(23.55)(71.83)(16.22)(18.33)8.95(33.17)(12.76)(15.09)32.45(10.01)(23.31)(43.00)(5.83)(23.80)
Investing Cash Flow(6.32)(3.54)24.59161.7714.56(3.91)31.952.1378.72(2.85)0.65(4.42)(2.01)(2.16)(1.23)(1.99)(0.20)(65.38)(27.66)(12.49)
Financing Cash Flow211.75(20.31)(21.35)(39.96)2.99(0.41)(1.11)(10.78)30.3251.30(3.38)16.181.61(5.85)7.92(3.44)(14.07)(1.57)143.597.93

* Derived from reported values