IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — ROAD

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.090.080.100.110.100.130.060.050.070.050.030.040.030.030.040.130.030.05
Inventory0.190.180.170.150.150.150.100.100.100.090.090.080.080.070.060.050.050.04
Total Current Assets0.960.860.810.810.730.720.550.480.460.440.410.400.390.310.300.370.230.23
Property, Plant & Equipment1.301.271.251.151.101.030.580.570.560.500.500.500.450.450.430.300.290.29
Goodwill1.141.101.080.780.750.640.200.180.180.160.160.160.120.130.120.080.080.08
Intangible Assets0.070.080.080.080.080.090.020.020.020.020.020.020.010.000.000.010.000.00
Total Non-current Assets*2.652.582.552.122.021.840.880.840.810.740.730.730.630.620.570.390.380.38
Total Assets3.613.443.362.932.752.571.431.311.281.181.141.131.020.940.870.770.620.60
Accounts Payable0.320.290.220.240.200.170.160.140.130.130.120.110.120.090.080.080.060.05
Total Current Liabilities0.610.560.510.550.510.470.350.290.260.240.230.200.200.160.140.150.130.11
Long-term Debt1.741.711.701.391.321.180.450.420.430.410.410.410.340.320.270.190.070.08
Total Non-current Liabilities1.961.901.881.521.431.290.530.500.490.460.460.470.390.360.310.220.100.10
Total Liabilities2.572.462.392.071.951.760.880.790.750.700.690.670.590.520.460.370.230.21
Retained Earnings0.500.440.430.360.320.310.290.250.260.220.190.200.180.170.180.170.160.16
Total Stockholder Equity1.040.980.970.850.810.810.550.520.520.480.450.460.430.420.420.400.390.39

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue999.42769.20809.47899.85779.28571.65561.58538.16517.79371.43396.51475.03421.89324.85341.78393.05380.27243.39284.96279.04
Cost of Revenue831.03670.34687.97740.49647.47500.30485.01454.08434.30332.63344.63399.49357.82298.57311.28343.46336.02230.89252.00244.39
Gross Profit168.3998.85121.50159.36131.8171.3576.5784.0883.4938.8051.8875.5464.0726.2830.5049.5944.2512.5032.9634.65
Selling, General & Admin63.1563.6061.5057.3451.0346.6644.2739.8438.9336.7535.9833.0032.2331.9929.7331.0326.5825.0024.9524.12
Total Operating Expenses59.0061.4771.0958.5948.8744.0662.7638.31108.7070.8735.1530.7830.7328.8324.1729.1526.2523.9924.5123.26
Operating Income109.3837.3850.41100.7782.9427.2913.8145.7745.663.0816.7444.7633.34(2.55)6.3320.4418.00(11.49)8.4611.40
Pretax Income79.1412.0722.7974.9557.955.54(3.90)39.5641.02(1.44)12.96--28.79(6.95)2.4017.1816.12(12.30)7.3110.48
Tax Provision19.582.895.5818.3813.901.31(0.85)10.2610.11(0.32)3.1210.257.12(1.47)0.514.053.96(2.89)1.802.58
Net Income59.569.1817.2056.5744.054.22(3.05)29.3130.91(1.12)9.8430.9121.68(5.48)1.8913.1212.17(9.42)5.517.90
Basic EPS1.070.160.311.030.800.08(0.06)0.560.60(0.02)0.190.600.42(0.11)0.040.250.23(0.18)0.110.16
Diluted EPS1.060.160.311.030.790.08(0.06)0.550.59(0.02)0.190.600.41(0.11)0.040.250.23(0.18)0.110.16

Cash Flow Statement

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow93.0965.2182.57111.9983.0255.6340.6695.9034.6318.1760.3862.6248.8516.8128.8826.22(13.01)3.87(0.58)39.17
Capital Expenditures62.5146.2635.4733.0536.6641.3926.8317.5214.8928.7426.7818.7618.6528.7431.6616.6117.5319.6015.1116.74
Free Cash Flow*30.5818.9547.1078.9446.3614.2413.8378.3819.74(10.56)33.6043.8530.20(11.92)(2.78)9.60(30.55)(15.73)(15.68)22.42
Investing Cash Flow(107.90)(94.25)(242.85)(247.06)(139.90)(214.20)(679.03)(108.49)(60.74)(33.70)(104.66)(24.73)(21.40)(26.56)(70.67)(38.72)(18.43)(59.90)(80.27)(133.88)
Financing Cash Flow32.491.83105.46177.7869.60129.09694.7530.8334.12(3.75)64.91(43.75)(3.12)(3.12)49.7421.8826.3043.5067.4617.50

* Derived from reported values