IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — BWMN

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents10.4912.0516.2215.5410.7011.6623.1411.6714.439.7514.3323.8425.7834.9438.7438.550.32
Accounts Receivable140.30133.89123.47113.13107.35105.4199.3795.9885.2381.8767.1661.5556.9245.3734.9633.3227.70
Total Current Assets235.50222.05216.86196.73188.95172.92175.40162.87145.43130.33110.07108.15105.1297.3587.3683.9339.35
Property, Plant & Equipment71.6853.0446.1845.1641.2543.9844.6428.1228.0926.8726.4022.6821.7520.7517.8616.8416.22
Goodwill174.52173.58137.35135.93135.90134.08123.59102.5475.7377.1153.0855.2639.6129.1513.4811.7211.72
Intangible Assets75.0277.2952.3553.0855.5757.8754.1943.8736.5238.1124.9014.0514.3511.142.111.181.25
Total Non-current Assets*384.56367.72293.32341.52339.80324.04287.99257.67208.53207.69158.0096.5879.3964.5437.0033.3532.78
Total Assets620.06589.77510.18538.25528.75496.96463.39420.54353.96338.02268.06204.73184.51161.89124.36117.2872.14
Accounts Payable59.5467.9855.9742.9555.0243.9869.1649.0243.5032.8830.7028.5428.0521.0318.6318.1413.20
Total Current Liabilities261.08237.93167.00155.56150.59120.81139.29134.7398.7390.7159.5554.2848.2237.3628.7126.9228.66
Long-term Debt45.1150.5929.7932.0336.4336.3538.8026.7724.3029.6724.25------------
Total Non-current Liabilities*102.49100.9481.37133.04134.04132.9588.51118.55101.03101.6781.2533.6627.8426.4623.8322.2325.10
Total Liabilities363.57338.87248.37288.60284.63253.75227.80253.28199.76192.38140.8087.9376.0663.8252.5549.1553.76
Retained Earnings(11.74)(14.24)(12.50)(19.12)(25.13)(29.29)(30.06)(27.98)(18.71)(19.89)(19.26)(20.27)(23.66)(23.34)(24.20)(24.56)(24.12)
Total Stockholder Equity256.49250.90261.81249.64244.12243.21235.58167.26154.20145.64127.26116.80108.4498.0771.8168.1318.38

* 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 Revenue146.13126.48128.96126.03122.09112.93113.22113.93104.5094.9192.9794.4382.7676.1075.6171.2562.4052.4641.9339.72
Cost of Revenue68.3960.5958.0259.1156.5254.8352.9654.2849.6246.9146.1245.6941.0437.3736.1333.9831.0525.4220.6919.50
Gross Profit*77.7465.8970.9566.9265.5758.1060.2759.6554.8948.0046.8548.7441.7238.7339.4695.6731.3527.0421.2420.22
Selling, General & Admin62.2757.7859.6455.1749.7650.4951.6851.9049.1544.7144.6741.7438.3433.6435.0431.9228.0722.8220.7018.37
Total Operating Expenses69.6165.7966.7661.6356.5356.9658.8559.2256.1250.6150.5446.1342.8337.1938.9035.0430.8625.2022.5519.93
Operating Income8.130.104.195.299.041.141.410.43(1.24)(2.61)(3.69)2.62(1.12)1.540.582.220.481.84(1.31)0.29
Pretax Income2.34(3.30)1.453.277.41(0.97)0.47(1.14)(3.26)(5.01)(5.63)1.12(2.26)0.32(0.72)1.62(0.51)1.34(2.04)(0.02)
Tax Provision(0.16)0.41(0.51)(3.34)1.400.77(5.44)(1.91)(1.18)(3.45)2.08(0.06)(1.62)(0.21)(1.19)(1.77)(0.19)(0.12)(1.44)(0.38)
Net Income2.50(3.70)1.976.626.01(1.74)5.900.77(2.08)(1.56)(7.71)1.18(0.63)0.540.473.40(0.32)1.46(0.60)0.36
Basic EPS0.15(0.22)0.120.380.35(0.11)0.380.04(0.13)(0.11)(0.60)0.08(0.05)0.040.040.26(0.03)0.12(0.11)0.03
Diluted EPS0.14(0.22)0.130.370.34(0.11)0.370.04(0.13)(0.11)(0.60)0.08(0.05)0.040.030.25(0.03)0.12(0.11)0.03

* 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 Flow(7.87)11.589.3610.184.2612.0311.926.793.072.52(0.55)10.21(4.21)6.28(3.00)7.901.852.411.493.70
Capital Expenditures7.471.931.220.060.081.04(0.19)0.220.340.260.011.450.100.540.000.530.170.200.30(0.15)
Free Cash Flow*(15.35)9.658.1410.124.1810.9912.116.582.732.26(0.56)8.76(4.31)5.74(3.00)7.371.682.221.193.85
Investing Cash Flow(8.20)(1.86)(34.33)0.41(0.09)(1.74)(3.83)(3.05)(17.84)(2.74)(10.16)(1.35)(15.25)(0.40)(3.52)(7.13)(7.73)(0.37)(17.81)(2.15)
Financing Cash Flow14.51(8.74)19.82(9.91)0.67(6.29)(13.05)(15.22)26.24(8.79)16.96(4.17)14.88(4.83)(4.04)(2.71)(3.28)12.28(1.80)(1.35)

* Derived from reported values