Financial Statements — GWRS
Balance Sheet
(in millions USD)| Metric | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 1.46 | 1.80 | 15.26 | 10.22 | 31.47 | 18.15 | 18.15 | 20.66 | 5.29 | 2.01 | 1.91 | 15.61 | 4.79 | 11.14 | 21.24 | 19.35 | 18.21 |
| Accounts Receivable | 3.75 | 3.42 | 3.77 | 3.83 | 3.30 | 3.27 | 2.85 | 2.50 | 3.08 | 3.06 | 2.58 | 2.35 | 2.34 | 1.93 | 1.93 | 1.90 | 1.74 |
| Total Current Assets | 11.78 | 13.42 | 25.04 | 21.83 | 39.89 | 28.10 | 26.88 | 28.57 | 14.03 | 9.87 | 8.78 | 23.01 | 11.92 | 17.85 | 27.45 | 25.32 | 23.29 |
| Property, Plant & Equipment | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 280.61 | 271.73 | -- | 249.74 | 247.52 | 242.27 |
| Goodwill | 6.51 | 6.51 | 6.51 | 6.28 | 6.53 | 9.49 | 9.49 | 10.82 | 10.92 | 10.91 | 10.93 | 5.08 | 5.08 | 5.76 | 4.60 | 4.60 | 4.59 |
| Intangible Assets | 5.94 | 5.94 | 8.48 | 8.48 | 8.43 | 6.73 | 6.73 | 6.99 | 6.99 | 8.38 | 8.38 | 8.50 | 8.50 | 8.60 | 8.80 | 8.94 | 9.44 |
| Total Non-current Assets* | 472.38 | 471.67 | 455.62 | 427.56 | 404.03 | 374.82 | 357.58 | 353.10 | 344.42 | 341.89 | 334.66 | 302.18 | 294.05 | 279.59 | 268.07 | 266.35 | 264.08 |
| Total Assets | 484.15 | 485.09 | 480.65 | 449.38 | 443.92 | 402.92 | 384.46 | 381.66 | 358.45 | 351.76 | 343.44 | 325.19 | 305.97 | 297.43 | 295.52 | 291.67 | 287.37 |
| Accounts Payable | 1.04 | 1.35 | 0.93 | 0.99 | 3.82 | 1.28 | 1.13 | 0.61 | 0.66 | 0.38 | 1.69 | 4.05 | 1.40 | 0.60 | 0.47 | 0.81 | 0.53 |
| Total Current Liabilities | 17.23 | 19.83 | 21.21 | 20.01 | 25.72 | 17.29 | 14.43 | 15.60 | 16.38 | 14.83 | 17.35 | 19.76 | 15.85 | 17.13 | 16.00 | 14.22 | 14.26 |
| Long-term Debt | 127.83 | 129.75 | 116.80 | 116.80 | 118.88 | 120.43 | 119.07 | 124.86 | 107.14 | 107.14 | 108.79 | 111.17 | 111.17 | 113.08 | 115.00 | 115.00 | 115.00 |
| Total Non-current Liabilities | 254.26 | 251.28 | 253.03 | 235.83 | 222.10 | 336.78 | 322.41 | 318.37 | 292.99 | 288.91 | 280.70 | 260.40 | 260.26 | 250.66 | 248.60 | 246.49 | 242.52 |
| Total Liabilities* | 399.31 | 400.86 | 391.03 | 372.64 | 366.70 | 354.08 | 336.85 | 333.97 | 309.37 | 303.73 | 298.05 | 280.15 | 276.11 | 267.79 | 264.59 | 260.71 | 256.78 |
| Retained Earnings | (0.77) | (1.33) | 0.00 | 0.00 | 0.00 | 1.81 | 0.71 | 0.80 | 1.52 | 0.69 | 0.69 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Stockholder Equity | 84.84 | 84.23 | 89.63 | 76.74 | 77.22 | 48.84 | 47.62 | 47.69 | 49.08 | 48.03 | 45.38 | 45.03 | 29.86 | 29.64 | 30.93 | 30.96 | 30.59 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q2
2026 | 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 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Total Revenue | 17.77 | 13.29 | 13.54 | 15.52 | 14.24 | 12.46 | 13.25 | 14.32 | 13.51 | 11.61 | 12.37 | 14.53 | 13.00 | 13.13 | 11.10 | 11.89 | 11.71 | 10.03 | 10.31 | 11.40 |
| Selling, General & Admin | 4.30 | 4.45 | 4.36 | 4.92 | 4.39 | 4.19 | 4.57 | 3.96 | 4.23 | 4.13 | 4.70 | 3.92 | 4.10 | 3.91 | 4.55 | 3.92 | 3.88 | 3.78 | 3.86 | 4.08 |
| Total Operating Expenses | 13.26 | 12.90 | 13.18 | 12.60 | 11.62 | 11.20 | 11.94 | 10.34 | 10.71 | 10.34 | 10.71 | 10.70 | 9.99 | 9.35 | 9.87 | 9.13 | 9.24 | 8.67 | 9.00 | 9.11 |
| Operating Income | 4.51 | 0.39 | 0.36 | 2.92 | 2.62 | 1.25 | 1.32 | 3.98 | 2.80 | 1.27 | 1.66 | 3.84 | 3.01 | 3.78 | 1.23 | 2.77 | 2.46 | 1.36 | 1.30 | 2.29 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.68 | 1.09 | 1.06 | 1.21 | 1.24 | 1.28 |
| Pretax Income | 3.72 | (0.47) | (1.38) | 2.36 | 2.23 | 0.77 | 0.61 | 3.99 | 2.33 | 0.94 | 1.53 | 3.52 | 2.47 | 3.33 | 0.95 | 2.30 | 1.96 | 1.23 | 0.58 | 1.82 |
| Tax Provision | 0.98 | (0.10) | (0.41) | 0.64 | 0.62 | 0.18 | 0.16 | 1.06 | 0.60 | 0.25 | 0.39 | 0.89 | 0.73 | 0.87 | 0.13 | 0.61 | (0.15) | 0.34 | 1.42 | 0.32 |
| Net Income | 2.75 | (0.37) | (0.96) | 1.72 | 1.61 | 0.59 | 0.44 | 2.93 | 1.73 | 0.69 | 1.14 | 2.63 | 1.74 | 2.47 | 0.82 | 1.69 | 2.11 | 0.89 | 0.35 | 1.50 |
| Basic EPS | 0.10 | (0.01) | (0.03) | 0.06 | 0.06 | 0.02 | 0.02 | 0.12 | 0.07 | 0.03 | 0.05 | 0.11 | 0.07 | 0.10 | 0.04 | 0.07 | 0.09 | 0.04 | 0.01 | 0.07 |
| Diluted EPS | 0.10 | (0.01) | (0.03) | 0.06 | 0.06 | 0.02 | 0.02 | 0.12 | 0.07 | 0.03 | 0.05 | 0.11 | 0.07 | 0.10 | 0.04 | 0.07 | 0.09 | 0.04 | 0.01 | 0.07 |
Cash Flow Statement
(in millions USD)| Metric | Q2
2026 | 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 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Operating Cash Flow | 4.68 | 4.47 | 2.69 | 8.65 | 1.35 | 7.48 | 5.99 | 2.23 | 5.50 | 8.07 | 2.73 | 10.01 | 6.17 | 6.48 | 3.60 | 7.86 | 6.51 | 5.37 | 5.15 | 7.87 |
| Capital Expenditures | 6.64 | 6.28 | 17.69 | 14.23 | 20.18 | 15.22 | 13.15 | 6.96 | 6.45 | 5.76 | 3.73 | 4.89 | 7.15 | 6.54 | 8.66 | 10.69 | 8.47 | 6.17 | 6.46 | 5.39 |
| 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 Flow | 1.96 | (0.16) | 4.26 | 18.88 | (1.97) | 29.76 | (3.60) | 7.12 | (2.23) | 15.81 | (1.86) | (1.81) | 2.29 | 1.79 | (3.87) | 12.66 | (3.20) | (0.62) | (5.27) | (1.07) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q2
2026 | 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 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Dividends Per Share | 0.08 | 0.08 | 0.06 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.07 | 0.07 | 0.07 | 0.09 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |