IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — GWRS

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents1.461.8015.2610.2231.4718.1518.1520.665.292.011.9115.614.7911.1421.2419.3518.21
Accounts Receivable3.753.423.773.833.303.272.852.503.083.062.582.352.341.931.931.901.74
Total Current Assets11.7813.4225.0421.8339.8928.1026.8828.5714.039.878.7823.0111.9217.8527.4525.3223.29
Property, Plant & Equipment----------------------280.61271.73--249.74247.52242.27
Goodwill6.516.516.516.286.539.499.4910.8210.9210.9110.935.085.085.764.604.604.59
Intangible Assets5.945.948.488.488.436.736.736.996.998.388.388.508.508.608.808.949.44
Total Non-current Assets*472.38471.67455.62427.56404.03374.82357.58353.10344.42341.89334.66302.18294.05279.59268.07266.35264.08
Total Assets484.15485.09480.65449.38443.92402.92384.46381.66358.45351.76343.44325.19305.97297.43295.52291.67287.37
Accounts Payable1.041.350.930.993.821.281.130.610.660.381.694.051.400.600.470.810.53
Total Current Liabilities17.2319.8321.2120.0125.7217.2914.4315.6016.3814.8317.3519.7615.8517.1316.0014.2214.26
Long-term Debt127.83129.75116.80116.80118.88120.43119.07124.86107.14107.14108.79111.17111.17113.08115.00115.00115.00
Total Non-current Liabilities254.26251.28253.03235.83222.10336.78322.41318.37292.99288.91280.70260.40260.26250.66248.60246.49242.52
Total Liabilities*399.31400.86391.03372.64366.70354.08336.85333.97309.37303.73298.05280.15276.11267.79264.59260.71256.78
Retained Earnings(0.77)(1.33)0.000.000.001.810.710.801.520.690.690.000.000.000.000.000.00
Total Stockholder Equity84.8484.2389.6376.7477.2248.8447.6247.6949.0848.0345.3845.0329.8629.6430.9330.9630.59

* 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 Revenue17.7713.2913.5415.5214.2412.4613.2514.3213.5111.6112.3714.5313.0013.1311.1011.8911.7110.0310.3111.40
Selling, General & Admin4.304.454.364.924.394.194.573.964.234.134.703.924.103.914.553.923.883.783.864.08
Total Operating Expenses13.2612.9013.1812.6011.6211.2011.9410.3410.7110.3410.7110.709.999.359.879.139.248.679.009.11
Operating Income4.510.390.362.922.621.251.323.982.801.271.663.843.013.781.232.772.461.361.302.29
Interest Expense----------------------------0.681.091.061.211.241.28
Pretax Income3.72(0.47)(1.38)2.362.230.770.613.992.330.941.533.522.473.330.952.301.961.230.581.82
Tax Provision0.98(0.10)(0.41)0.640.620.180.161.060.600.250.390.890.730.870.130.61(0.15)0.341.420.32
Net Income2.75(0.37)(0.96)1.721.610.590.442.931.730.691.142.631.742.470.821.692.110.890.351.50
Basic EPS0.10(0.01)(0.03)0.060.060.020.020.120.070.030.050.110.070.100.040.070.090.040.010.07
Diluted EPS0.10(0.01)(0.03)0.060.060.020.020.120.070.030.050.110.070.100.040.070.090.040.010.07

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 Flow4.684.472.698.651.357.485.992.235.508.072.7310.016.176.483.607.866.515.375.157.87
Capital Expenditures6.646.2817.6914.2320.1815.2213.156.966.455.763.734.897.156.548.6610.698.476.176.465.39
Free Cash Flow*(1.96)(1.80)(15.00)(5.58)(18.83)(7.74)(7.16)(4.74)(0.94)2.31(1.00)5.12(0.98)(0.06)(5.06)(2.82)(1.96)(0.80)(1.30)2.49
Investing Cash Flow(6.64)(6.28)(17.69)(22.33)(20.18)(15.22)(13.31)(6.96)(6.45)(5.76)(3.77)(4.88)(7.15)(12.79)(8.76)(10.65)(8.53)(6.25)(8.52)(5.39)
Financing Cash Flow1.96(0.16)4.2618.88(1.97)29.76(3.60)7.12(2.23)15.81(1.86)(1.81)2.291.79(3.87)12.66(3.20)(0.62)(5.27)(1.07)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Dividends Per Share0.080.080.060.080.080.080.070.080.080.080.090.070.070.070.090.070.070.070.070.07