Financial Statements — USAC
Balance Sheet
(in billions 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 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Accounts Receivable | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.08 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 | 0.07 |
| Inventory | 0.16 | 0.15 | 0.14 | 0.14 | 0.13 | 0.15 | 0.13 | 0.13 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 |
| Total Current Assets | 0.32 | 0.35 | 0.25 | 0.25 | 0.24 | 0.26 | 0.26 | 0.25 | 0.22 | 0.21 | 0.19 | 0.18 | 0.22 | 0.21 | 0.20 | 0.20 | 0.20 |
| Property, Plant & Equipment | 3.03 | 3.05 | 2.18 | 2.20 | 2.24 | 2.29 | 2.31 | 2.29 | 2.20 | 2.19 | 2.17 | 2.18 | 2.18 | 2.19 | 2.26 | 2.29 | 2.33 |
| Goodwill | 0.12 | 0.12 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Intangible Assets | 0.18 | 0.18 | 0.19 | 0.20 | 0.21 | 0.22 | 0.23 | 0.24 | 0.25 | 0.26 | 0.27 | 0.28 | 0.29 | 0.30 | 0.31 | 0.32 | 0.33 |
| Total Non-current Assets* | 3.36 | 3.39 | 2.41 | 2.43 | 2.47 | 2.54 | 2.57 | 2.56 | 2.48 | 2.48 | 2.47 | 2.49 | 2.50 | 2.53 | 2.60 | 2.64 | 2.69 |
| Total Assets | 3.69 | 3.73 | 2.66 | 2.67 | 2.71 | 2.80 | 2.82 | 2.80 | 2.71 | 2.69 | 2.66 | 2.67 | 2.72 | 2.74 | 2.80 | 2.84 | 2.90 |
| Accounts Payable | -- | -- | -- | -- | -- | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 |
| Total Current Liabilities | 0.24 | 0.22 | 0.18 | 0.19 | 0.17 | 0.18 | 0.20 | 0.17 | 0.18 | 0.19 | 0.16 | 0.16 | 0.21 | 0.17 | 0.17 | 0.18 | 0.15 |
| Long-term Debt | 2.94 | 2.98 | 2.53 | 2.50 | 2.54 | 2.53 | 2.48 | 2.46 | 2.28 | 2.21 | 2.17 | 2.08 | 2.02 | 2.02 | 1.96 | 1.93 | 1.96 |
| Total Non-current Liabilities* | 3.16 | 3.19 | 2.55 | 2.53 | 2.56 | 2.56 | 2.51 | 2.49 | 2.30 | 2.23 | 2.19 | 2.10 | 2.04 | 2.05 | 1.99 | 1.96 | 1.99 |
| Total Liabilities | 3.40 | 3.42 | 2.74 | 2.72 | 2.73 | 2.74 | 2.71 | 2.66 | 2.48 | 2.42 | 2.35 | 2.26 | 2.25 | 2.22 | 2.16 | 2.15 | 2.14 |
| Total Stockholder Equity* | 0.29 | 0.32 | (0.08) | (0.05) | (0.01) | 0.06 | 0.11 | 0.14 | 0.23 | 0.27 | 0.31 | 0.41 | 0.47 | 0.52 | 0.63 | 0.69 | 0.75 |
* Derived from reported values
Income 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 |
|---|
| Total Revenue | 342.15 | 331.28 | 252.48 | 250.26 | 250.13 | 245.23 | 245.89 | 239.97 | 235.31 | 229.28 | 225.05 | 217.09 | 206.92 | 197.12 | 190.11 | 179.61 | 171.46 | 163.41 | 159.94 | 158.63 |
| Selling, General & Admin | 28.90 | 35.36 | 17.89 | 16.69 | 12.90 | 18.86 | 20.30 | 15.36 | 14.17 | 22.83 | 18.58 | 20.09 | 14.95 | 19.10 | 17.44 | 14.66 | 13.91 | 15.27 | 13.47 | 13.52 |
| Operating Income | 100.38 | 91.41 | 76.57 | 83.94 | 76.61 | 69.39 | 74.53 | 75.68 | 77.37 | 66.87 | 68.54 | 60.95 | 51.43 | 51.06 | 46.69 | 45.10 | 42.40 | 35.10 | 36.34 | 36.63 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 46.67 | 44.83 | 43.26 | 42.05 | 39.79 | 37.99 | 35.14 | 33.08 | 31.84 | 32.97 | 32.22 |
| Pretax Income | 51.13 | 42.46 | 28.30 | 36.90 | 28.95 | 22.05 | 25.94 | 20.12 | 31.70 | 24.05 | 13.20 | 21.16 | 23.99 | 11.29 | 8.73 | 9.99 | 9.34 | 3.28 | 3.39 | 4.43 |
| Tax Provision | 5.48 | 4.12 | 0.54 | 2.41 | 0.39 | 1.54 | 0.50 | 0.79 | 0.46 | 0.47 | 0.36 | 0.26 | 0.41 | 0.35 | 0.36 | 0.38 | 0.26 | 0.03 | 0.28 | 0.31 |
| Net Income | 45.65 | 38.34 | 27.76 | 34.49 | 28.56 | 20.51 | 25.44 | 19.33 | 31.24 | 23.57 | 12.84 | 20.90 | 23.58 | 10.94 | 8.37 | 9.61 | 9.09 | 3.25 | 3.11 | 4.12 |
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 | 145.68 | 86.10 | 139.49 | 75.88 | 124.24 | 54.65 | 130.20 | 48.48 | 96.74 | 65.92 | 91.60 | 50.07 | 87.87 | 42.34 | 82.10 | 49.21 | 94.23 | 35.05 | 81.06 | 45.30 |
| Capital Expenditures | 37.37 | 24.24 | 51.75 | 23.99 | 23.17 | 18.37 | 29.02 | 28.69 | 48.54 | 98.61 | 79.47 | 52.65 | 65.01 | 41.40 | 46.16 | 44.24 | 23.59 | 20.23 | 15.82 | 13.96 |
| Free Cash Flow* | 108.31 | 61.87 | 87.74 | 51.89 | 101.08 | 36.28 | 101.18 | 19.80 | 48.20 | (32.70) | 12.13 | (2.57) | 22.87 | 0.94 | 35.94 | 4.97 | 70.64 | 14.82 | 65.24 | 31.34 |
| Investing Cash Flow | (34.98) | (467.89) | (51.18) | (23.38) | (22.35) | (18.04) | (26.92) | (28.38) | (48.14) | (98.57) | (79.26) | (48.08) | (64.45) | (40.86) | (43.53) | (43.54) | (23.16) | (19.71) | (15.52) | (13.40) |
| Financing Cash Flow | (115.75) | 387.75 | (79.74) | (52.50) | (101.89) | (36.62) | (103.34) | (20.03) | (48.60) | 32.65 | (12.34) | (2.01) | (23.40) | (1.51) | (38.54) | (5.66) | (71.09) | (15.32) | (65.78) | (31.65) |
* Derived from reported values