IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — LOAR

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024
Cash & Equivalents0.120.090.100.100.080.060.070.03
Accounts Receivable0.110.100.080.070.070.070.060.06
Inventory0.130.120.110.100.100.100.080.08
Total Current Assets0.380.340.300.290.260.230.230.18
Property, Plant & Equipment0.090.090.080.080.080.080.070.07
Goodwill1.081.080.710.690.690.690.470.47
Intangible Assets0.740.760.420.420.430.450.300.31
Total Non-current Assets*1.951.961.241.211.221.240.870.87
Total Assets2.332.301.531.501.481.471.101.05
Accounts Payable0.030.020.020.020.010.020.020.01
Total Current Liabilities0.080.070.050.050.050.060.050.06
Long-term Debt0.950.950.280.280.280.600.250.53
Total Non-current Liabilities*1.051.040.320.320.320.640.290.57
Total Liabilities*1.131.120.370.370.370.700.340.63
Retained Earnings0.080.060.040.01(0.01)(0.02)(0.03)--
Total Stockholder Equity1.201.181.161.131.110.770.760.42

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024
Total Revenue171.58156.09131.75126.75123.12114.66110.44103.5297.0291.84
Cost of Revenue80.3876.8563.1159.9756.9254.9556.4850.6249.4947.41
Gross Profit91.2079.2468.6466.7866.2059.7153.9652.9047.5344.43
Selling, General & Admin46.5244.4937.8835.7636.9033.1031.8930.1927.2822.90
Total Operating Expenses49.3545.7244.8837.7638.8833.5632.7230.0625.3423.08
Operating Income41.8533.5223.7629.0227.3226.1421.2422.8522.1921.36
Interest Expense20.0118.716.716.016.486.4613.789.9610.6417.73
Pretax Income21.8414.8117.0523.0120.8419.682.6512.899.913.62
Tax Provision5.103.664.54(4.60)4.124.37(1.04)4.232.271.37
Net Income16.7411.1412.5127.6116.7115.323.698.667.642.25
Basic EPS0.180.120.140.290.180.16(11,023.48)0.100.0911,023.54
Diluted EPS0.180.120.130.290.170.16(11,023.48)0.090.0911,023.54

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024
Operating Cash Flow30.2930.9230.4229.6923.8028.3620.7316.357.0810.81
Investing Cash Flow(2.84)(253.98)(480.57)(35.59)(2.87)(1.85)(2.82)(385.46)(1.44)(2.40)
Financing Cash Flow0.19233.47436.041.441.80(0.05)(18.49)350.9039.40(1.78)