IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — EHAB

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022
Cash & Equivalents0.050.060.040.040.050.030.040.030.030.040.040.05
Accounts Receivable0.150.150.160.160.150.170.170.170.150.160.150.15
Total Current Assets0.220.210.210.210.210.210.230.220.200.210.230.22
Property, Plant & Equipment0.020.020.020.020.020.020.020.020.020.020.020.02
Goodwill0.860.900.900.900.951.061.061.061.061.151.221.22
Intangible Assets0.040.050.050.050.060.070.070.090.090.100.110.11
Total Non-current Assets*0.961.011.021.021.101.211.221.231.231.311.401.40
Total Assets1.181.231.231.241.301.421.451.451.431.531.621.62
Accounts Payable0.010.010.010.010.010.010.010.010.010.010.000.00
Total Current Liabilities0.140.140.130.140.140.140.150.140.120.140.150.15
Long-term Debt0.400.440.460.470.500.510.530.540.540.550.550.55
Total Non-current Liabilities*0.450.500.510.520.560.570.590.600.600.620.600.61
Total Liabilities0.600.630.640.660.710.710.740.740.720.750.750.77
Retained Earnings--------------0.260.260.340.430.42
Total Stockholder Equity0.550.570.550.540.570.670.670.680.680.740.840.82

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022
Total Revenue264.80270.40263.60266.10259.90258.20253.60260.60262.40260.60258.30262.30265.10263.10265.70268.00
Cost of Revenue*----------------------------132.30130.30
Gross Profit----------------------------133.40137.70
Selling, General & Admin96.70112.30105.50108.20107.50104.60103.80110.00107.50114.50108.80107.80110.50104.50107.50102.20
Total Operating Expenses----------------------------115.50110.40
Operating Income29.30(33.30)16.8016.7015.90(41.20)(98.00)11.2012.904.907.80(74.50)14.20(92.00)17.9027.30
Interest Expense----------------11.10--10.9010.309.50--6.200.10
Pretax Income23.00(40.80)8.408.0025.80(51.30)(108.80)0.301.80(7.40)(3.00)(84.70)4.70(99.80)11.7027.20
Tax Provision3.10(2.50)(3.20)2.307.40(5.50)0.70(0.10)0.90(1.50)(0.80)(10.60)1.50(5.10)2.806.40
Net Income19.20(38.70)11.105.2017.80(46.00)(110.20)(0.20)0.20(6.40)(2.40)(74.40)2.70(95.20)8.6020.10
Basic EPS0.37(0.76)0.220.100.35(0.92)(2.20)0.000.01(0.12)(0.05)(1.49)0.05(1.91)0.170.41
Diluted EPS0.36(0.76)0.220.100.35(0.92)(2.20)0.000.01(0.12)(0.05)(1.49)0.05(1.91)0.170.41

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022
Operating Cash Flow35.204.4037.8010.6017.90(4.10)28.409.6017.302.906.309.6029.604.101.0075.00
Capital Expenditures2.501.101.601.900.300.600.700.701.80--1.401.100.601.800.804.50
Free Cash Flow*32.703.3036.208.7017.60(4.70)27.708.9015.50--4.908.5029.002.300.2070.50
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