Financial Statements — EHAB
Balance Sheet
(in billions USD)| Metric | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | 0.05 | 0.06 | 0.04 | 0.04 | 0.05 | 0.03 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.05 |
| Accounts Receivable | 0.15 | 0.15 | 0.16 | 0.16 | 0.15 | 0.17 | 0.17 | 0.17 | 0.15 | 0.16 | 0.15 | 0.15 |
| Total Current Assets | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.23 | 0.22 | 0.20 | 0.21 | 0.23 | 0.22 |
| Property, Plant & Equipment | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Goodwill | 0.86 | 0.90 | 0.90 | 0.90 | 0.95 | 1.06 | 1.06 | 1.06 | 1.06 | 1.15 | 1.22 | 1.22 |
| Intangible Assets | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 | 0.07 | 0.07 | 0.09 | 0.09 | 0.10 | 0.11 | 0.11 |
| Total Non-current Assets* | 0.96 | 1.01 | 1.02 | 1.02 | 1.10 | 1.21 | 1.22 | 1.23 | 1.23 | 1.31 | 1.40 | 1.40 |
| Total Assets | 1.18 | 1.23 | 1.23 | 1.24 | 1.30 | 1.42 | 1.45 | 1.45 | 1.43 | 1.53 | 1.62 | 1.62 |
| Accounts Payable | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
| Total Current Liabilities | 0.14 | 0.14 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.14 | 0.12 | 0.14 | 0.15 | 0.15 |
| Long-term Debt | 0.40 | 0.44 | 0.46 | 0.47 | 0.50 | 0.51 | 0.53 | 0.54 | 0.54 | 0.55 | 0.55 | 0.55 |
| Total Non-current Liabilities* | 0.45 | 0.50 | 0.51 | 0.52 | 0.56 | 0.57 | 0.59 | 0.60 | 0.60 | 0.62 | 0.60 | 0.61 |
| Total Liabilities | 0.60 | 0.63 | 0.64 | 0.66 | 0.71 | 0.71 | 0.74 | 0.74 | 0.72 | 0.75 | 0.75 | 0.77 |
| Retained Earnings | -- | -- | -- | -- | -- | -- | -- | 0.26 | 0.26 | 0.34 | 0.43 | 0.42 |
| Total Stockholder Equity | 0.55 | 0.57 | 0.55 | 0.54 | 0.57 | 0.67 | 0.67 | 0.68 | 0.68 | 0.74 | 0.84 | 0.82 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 264.80 | 270.40 | 263.60 | 266.10 | 259.90 | 258.20 | 253.60 | 260.60 | 262.40 | 260.60 | 258.30 | 262.30 | 265.10 | 263.10 | 265.70 | 268.00 |
| Cost of Revenue* | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 132.30 | 130.30 |
| Gross Profit | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 133.40 | 137.70 |
| Selling, General & Admin | 96.70 | 112.30 | 105.50 | 108.20 | 107.50 | 104.60 | 103.80 | 110.00 | 107.50 | 114.50 | 108.80 | 107.80 | 110.50 | 104.50 | 107.50 | 102.20 |
| Total Operating Expenses | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 115.50 | 110.40 |
| Operating Income | 29.30 | (33.30) | 16.80 | 16.70 | 15.90 | (41.20) | (98.00) | 11.20 | 12.90 | 4.90 | 7.80 | (74.50) | 14.20 | (92.00) | 17.90 | 27.30 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 11.10 | -- | 10.90 | 10.30 | 9.50 | -- | 6.20 | 0.10 |
| Pretax Income | 23.00 | (40.80) | 8.40 | 8.00 | 25.80 | (51.30) | (108.80) | 0.30 | 1.80 | (7.40) | (3.00) | (84.70) | 4.70 | (99.80) | 11.70 | 27.20 |
| Tax Provision | 3.10 | (2.50) | (3.20) | 2.30 | 7.40 | (5.50) | 0.70 | (0.10) | 0.90 | (1.50) | (0.80) | (10.60) | 1.50 | (5.10) | 2.80 | 6.40 |
| Net Income | 19.20 | (38.70) | 11.10 | 5.20 | 17.80 | (46.00) | (110.20) | (0.20) | 0.20 | (6.40) | (2.40) | (74.40) | 2.70 | (95.20) | 8.60 | 20.10 |
| Basic EPS | 0.37 | (0.76) | 0.22 | 0.10 | 0.35 | (0.92) | (2.20) | 0.00 | 0.01 | (0.12) | (0.05) | (1.49) | 0.05 | (1.91) | 0.17 | 0.41 |
| Diluted EPS | 0.36 | (0.76) | 0.22 | 0.10 | 0.35 | (0.92) | (2.20) | 0.00 | 0.01 | (0.12) | (0.05) | (1.49) | 0.05 | (1.91) | 0.17 | 0.41 |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 35.20 | 4.40 | 37.80 | 10.60 | 17.90 | (4.10) | 28.40 | 9.60 | 17.30 | 2.90 | 6.30 | 9.60 | 29.60 | 4.10 | 1.00 | 75.00 |
| Capital Expenditures | 2.50 | 1.10 | 1.60 | 1.90 | 0.30 | 0.60 | 0.70 | 0.70 | 1.80 | -- | 1.40 | 1.10 | 0.60 | 1.80 | 0.80 | 4.50 |
| Free Cash Flow* | 32.70 | 3.30 | 36.20 | 8.70 | 17.60 | (4.70) | 27.70 | 8.90 | 15.50 | -- | 4.90 | 8.50 | 29.00 | 2.30 | 0.20 | 70.50 |
| Investing Cash Flow | (2.60) | (0.90) | (1.40) | (1.80) | 20.80 | (0.30) | (0.40) | (0.60) | (1.10) | 0.50 | (1.80) | (0.80) | (3.20) | (38.20) | (0.60) | (3.50) |
| Financing Cash Flow | (26.60) | (16.90) | (16.40) | (10.70) | (28.20) | (12.70) | (10.80) | (18.20) | (6.60) | (8.80) | (5.80) | (11.90) | (14.00) | 13.40 | (6.20) | (25.80) |
* Derived from reported values