IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — RAIL

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents62.9852.7862.7461.3554.0844.8339.3713.9815.3812.0027.8018.3721.5341.0127.4920.7331.56
Accounts Receivable13.2212.7632.5116.2018.3624.3212.8235.0410.7021.498.6712.1723.4922.097.738.516.22
Inventory57.8380.06104.24107.1079.1184.8164.48109.78122.0788.7780.8684.2275.8558.4844.6448.7837.05
Total Current Assets150.92163.47221.13204.02172.98168.12127.11170.82157.70140.64131.65131.92150.48167.98124.59109.8497.22
Property, Plant & Equipment28.3829.3328.1528.2528.8430.4630.4930.6729.3426.6224.7821.1419.2818.5218.9319.7919.52
Total Non-current Assets*125.18124.53119.63124.0777.4977.8380.1177.8571.6167.6071.0261.1361.8762.7759.5160.2260.85
Total Assets276.10288.00340.76328.09250.47245.95207.22248.67229.31208.24202.67193.05212.35230.75184.11170.06158.07
Accounts Payable63.1853.5798.5889.4064.7174.3645.1075.9251.6141.7855.7744.4346.7746.4828.3434.6127.17
Total Current Liabilities83.2790.33132.85129.76108.06104.8568.13122.0785.4696.89112.0864.2986.1291.9062.7069.5361.85
Long-term Debt100.73101.04107.55107.87108.18------31.0622.2994.3291.6081.9688.5780.8868.7156.13
Total Non-current Liabilities*156.63262.94298.78281.80239.81213.53104.1899.96104.8177.06123.10147.61136.39164.87131.33109.97103.93
Total Liabilities239.90353.28431.63411.56347.87318.38172.31222.03190.26173.95235.18211.90222.51256.78194.03179.50165.78
Retained Earnings(170.97)(140.87)(165.94)(158.49)(170.17)(253.72)(146.53)(154.56)(139.85)(142.90)(123.95)(109.18)(91.37)(105.91)(81.23)(79.05)(77.00)
Total Stockholder Equity*36.20(65.28)(90.87)(83.46)(97.40)(72.43)34.9226.64(44.27)(48.95)(32.51)(18.85)(10.15)(26.03)(9.92)(9.44)(7.71)

* 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 Revenue113.1464.31125.47160.44118.5596.22137.62113.19145.97160.93126.4661.7588.2280.40128.1884.9455.9692.4274.4757.50
Cost of Revenue106.9753.50108.79136.31100.8081.90116.6897.06128.99149.66114.5152.6775.6473.51124.3781.1950.2083.1870.5456.77
Gross Profit6.1710.8116.7724.2117.8214.3921.0116.2018.4311.4012.109.2312.967.494.624.556.5910.064.481.54
Selling, General & Admin10.4711.408.999.6510.1110.529.377.548.517.497.747.515.856.396.357.114.0510.716.395.70
Total Operating Expenses10.4711.408.999.6510.1110.529.377.545.307.4911.837.8211.626.3910.8615.224.0510.716.545.70
Operating Income(4.30)(0.59)7.7814.567.713.8711.648.6613.133.910.271.407.731.10(6.24)(10.66)2.54(0.65)(2.07)(4.16)
Pretax Income(32.45)45.33(14.56)(7.59)(41.01)52.2837.13(103.64)10.67(14.15)(2.24)3.41(18.33)(4.93)(9.29)(17.83)16.19(25.59)0.422.26
Tax Provision(2.35)3.682.02(0.15)(52.69)1.842.513.412.50(2.58)0.610.220.560.110.44(0.03)1.650.25(0.48)1.53
Net Income(30.10)41.65(16.58)(7.44)11.6850.4534.62(107.05)8.18(11.57)(2.86)3.19(18.89)----------(1.23)0.73
Basic EPS(0.94)1.27(0.51)(0.23)0.361.540.87(3.57)0.12(0.54)(0.23)(0.03)(0.73)(0.19)(0.34)(0.69)0.58(1.11)0.020.03
Diluted EPS(0.94)1.15(0.54)(0.23)0.341.520.88(3.57)0.11(0.54)(0.23)(0.03)(0.73)(0.19)(0.34)(0.69)0.58(1.11)0.020.03

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 Flow12.08(4.32)10.043.418.5312.795.897.1757.20(25.32)31.18(0.83)(17.87)(7.70)25.09(11.19)(10.04)7.651.56(12.85)
Capital Expenditures0.740.151.271.160.610.331.291.461.300.973.754.022.991.964.440.571.850.960.310.55
Free Cash Flow*11.35(4.46)8.772.257.9212.464.605.7155.89(26.29)27.43(4.85)(20.87)(9.66)20.65(11.76)(11.89)6.691.25(13.40)
Investing Cash Flow(1.17)(0.15)(7.62)(1.16)(0.02)(0.33)(1.29)(1.46)(1.30)(0.97)(3.75)(4.02)5.36(1.96)(4.44)(0.57)(1.85)(0.96)(0.31)(0.55)
Financing Cash Flow(0.72)(7.05)(0.87)(0.86)(1.24)(2.83)(4.98)(0.25)(30.50)(0.29)(2.25)8.23(3.29)(0.45)(1.11)8.60(7.59)8.09(2.50)20.16

* Derived from reported values

Dividends Per Share

(USD)
MetricQ4 2017Q3 2017Q2 2017Q1 2017Q4 2016Q3 2016Q2 2016Q1 2016Q4 2015Q3 2015Q2 2015Q1 2015Q4 2014Q3 2014Q2 2014Q1 2014Q4 2013Q3 2013Q2 2013Q1 2013
Dividends Per Share0.000.090.090.090.090.090.090.090.090.090.090.090.060.060.060.060.060.060.060.06