Financial Statements — AHCO
Balance Sheet
(in billions USD)| Metric | 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 | 0.05 | 0.08 | 0.07 | 0.05 | 0.10 | 0.07 | 0.08 | 0.06 | 0.05 | 0.10 | 0.11 | 0.12 | 0.12 | 0.34 | 0.18 | 0.13 |
| Accounts Receivable | 0.39 | 0.38 | 0.39 | 0.42 | 0.40 | 0.44 | 0.43 | 0.37 | 0.37 | 0.35 | 0.36 | 0.36 | 0.37 | 0.35 | 0.30 | 0.26 |
| Inventory | 0.16 | 0.15 | 0.15 | 0.13 | 0.13 | 0.12 | 0.11 | 0.12 | 0.11 | 0.14 | 0.13 | 0.10 | 0.10 | 0.10 | 0.08 | 0.08 |
| Total Current Assets | 0.69 | 0.72 | 0.66 | 0.75 | 0.68 | 0.69 | 0.66 | 0.59 | 0.57 | 0.65 | 0.63 | 0.61 | 0.61 | 0.82 | 0.59 | 0.50 |
| Property, Plant & Equipment | 0.62 | 0.49 | 0.49 | 0.48 | 0.47 | 0.50 | 0.50 | 0.49 | 0.50 | 0.50 | 0.47 | 0.45 | 0.42 | 0.34 | 0.31 | 0.30 |
| Goodwill | 2.57 | 2.65 | 2.65 | 2.64 | 2.71 | 2.71 | 2.72 | 3.04 | 3.55 | 3.55 | 3.52 | 3.52 | 3.52 | 3.36 | 3.23 | 3.14 |
| Intangible Assets | 0.08 | 0.09 | 0.10 | 0.10 | 0.11 | 0.12 | 0.12 | 0.14 | 0.14 | 0.15 | 0.17 | 0.18 | 0.19 | 0.21 | 0.23 | 0.25 |
| Total Non-current Assets* | 3.74 | 3.66 | 3.69 | 3.69 | 3.79 | 3.82 | 3.85 | 4.14 | 4.63 | 4.64 | 4.61 | 4.60 | 4.59 | 4.37 | 4.10 | 4.02 |
| Total Assets | 4.42 | 4.38 | 4.35 | 4.44 | 4.47 | 4.51 | 4.50 | 4.73 | 5.20 | 5.28 | 5.24 | 5.20 | 5.20 | 5.19 | 4.69 | 4.52 |
| Accounts Payable | 0.60 | 0.52 | 0.48 | 0.42 | 0.43 | 0.45 | 0.34 | 0.31 | 0.34 | 0.40 | 0.35 | 0.31 | 0.32 | 0.31 | 0.35 | 0.31 |
| Total Current Liabilities | 0.74 | 0.67 | 0.62 | 0.58 | 0.55 | 0.60 | 0.49 | 0.45 | 0.46 | 0.52 | 0.47 | 0.44 | 0.44 | 0.50 | 0.61 | 0.51 |
| Long-term Debt | 1.82 | 1.76 | 1.81 | 1.96 | 2.03 | 2.08 | 2.20 | 2.17 | 2.18 | 2.21 | 2.19 | 2.20 | 2.20 | 2.21 | 1.87 | 1.77 |
| Total Non-current Liabilities* | 2.17 | 2.09 | 2.13 | 2.29 | 2.39 | 2.42 | 2.54 | 2.54 | 2.56 | 2.59 | 2.61 | 2.63 | 2.64 | 2.70 | 2.19 | 2.21 |
| Total Liabilities | 2.91 | 2.76 | 2.76 | 2.86 | 2.95 | 3.02 | 3.03 | 2.99 | 3.02 | 3.12 | 3.08 | 3.06 | 3.08 | 3.20 | 2.79 | 2.73 |
| Retained Earnings | (0.65) | (0.53) | (0.55) | (0.57) | (0.61) | (0.64) | (0.65) | (0.40) | 0.06 | 0.04 | 0.03 | 0.01 | -0.00 | (0.07) | (0.12) | (0.20) |
| Total Stockholder Equity | 1.51 | 1.62 | 1.59 | 1.57 | 1.52 | 1.49 | 1.46 | 1.73 | 2.18 | 2.16 | 2.15 | 2.13 | 2.12 | 1.99 | 1.89 | 1.79 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 | Q2
2021 |
|---|
| Total Revenue | 819.80 | 846.29 | 820.31 | 800.37 | 777.88 | 856.65 | 805.86 | 805.98 | 792.50 | 858.23 | 804.03 | 793.29 | 744.63 | 780.28 | 756.50 | 727.61 | 706.20 | 702.11 | 653.29 | 617.02 |
| Cost of Revenue | 708.30 | 674.13 | 658.37 | 645.71 | 657.44 | 543.35 | 681.87 | 678.97 | 675.69 | 698.33 | 693.49 | 673.40 | 655.40 | 699.32 | 646.71 | 610.01 | 597.12 | 591.62 | 529.89 | 490.72 |
| Gross Profit | 111.50 | 172.16 | 161.94 | 154.66 | 120.44 | 313.30 | 123.99 | 127.00 | 116.80 | 159.90 | 110.54 | 119.89 | 89.23 | 80.96 | 109.78 | 117.60 | 109.08 | 110.49 | 123.41 | 126.30 |
| Selling, General & Admin | 95.91 | 107.89 | 90.11 | 97.44 | 86.85 | 204.61 | 49.24 | 57.01 | 48.38 | 47.29 | 45.20 | 50.08 | 47.52 | 37.45 | 40.68 | 42.55 | 41.44 | 34.92 | 33.01 | 42.95 |
| Total Operating Expenses | 106.01 | 245.44 | 100.21 | 75.41 | 97.27 | 215.63 | 60.51 | 74.96 | 66.27 | 377.71 | 571.58 | 65.63 | 63.05 | 54.23 | 56.83 | 58.43 | 57.53 | 41.41 | 47.70 | 60.89 |
| Operating Income | 5.49 | (73.28) | 61.73 | 79.25 | 23.17 | 97.67 | 63.49 | 52.05 | 50.53 | (217.80) | (461.04) | 54.26 | 26.18 | 26.73 | 52.95 | 59.18 | 51.55 | 69.08 | 75.71 | 65.41 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 32.47 | 33.49 | 32.31 | 32.55 | 31.96 | 30.51 | 28.52 | 25.61 | 24.78 | 25.61 | 24.25 | 23.15 |
| Pretax Income | (20.10) | (97.99) | 36.35 | 51.72 | (5.23) | 70.71 | 32.03 | 27.78 | 5.50 | (271.69) | (487.50) | 20.44 | 14.96 | 3.16 | 22.81 | 24.10 | 47.83 | 33.49 | 70.41 | 92.39 |
| Tax Provision | (5.23) | 3.54 | 10.60 | 35.89 | 0.85 | 19.31 | 8.07 | 7.25 | 6.61 | (18.11) | (34.58) | 5.40 | (1.71) | 4.73 | 5.58 | 8.85 | 5.60 | 10.02 | 12.15 | 12.33 |
| Net Income | (16.04) | (102.77) | 24.51 | 14.67 | (7.21) | 50.26 | 22.86 | 19.43 | (2.13) | (254.50) | (454.08) | 13.98 | 15.71 | (2.59) | 16.12 | 14.03 | 41.75 | 22.94 | 58.09 | 79.11 |
| Basic EPS | (0.12) | (0.74) | 0.17 | 0.10 | (0.05) | 0.35 | 0.16 | 0.13 | (0.02) | (1.90) | (3.37) | 0.10 | 0.11 | (0.03) | 0.11 | 0.10 | 0.29 | 0.20 | 0.40 | 0.56 |
| Diluted EPS | (0.12) | (0.73) | 0.16 | 0.10 | (0.05) | 0.35 | 0.15 | 0.13 | (0.02) | (1.91) | (3.43) | 0.09 | (0.06) | 0.05 | 0.11 | 0.09 | 0.08 | 0.43 | 0.20 | 0.12 |
Cash Flow Statement
(in millions USD)| Metric | 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 | Q2
2021 |
|---|
| Operating Cash Flow | 93.72 | 183.18 | 161.07 | 161.99 | 95.53 | 150.42 | 144.41 | 197.98 | 49.04 | 155.27 | 98.83 | 86.32 | 140.25 | 96.92 | 107.02 | 103.47 | 66.45 | 100.93 | 27.13 | 129.24 |
| Capital Expenditures | 121.21 | 103.90 | 94.24 | 88.67 | 95.59 | 77.34 | 59.56 | 81.27 | 87.89 | 88.65 | 77.09 | 82.61 | 89.12 | 142.91 | 94.17 | 77.17 | 77.17 | 63.62 | 60.29 | 43.80 |
| Free Cash Flow* | (27.49) | 79.29 | 66.82 | 73.33 | (0.06) | 73.08 | 84.85 | 116.71 | (38.86) | 66.62 | 21.75 | 3.71 | 51.13 | (45.99) | 12.85 | 26.30 | (10.71) | 37.31 | (33.16) | 85.44 |
| Investing Cash Flow | (204.46) | (124.47) | (92.74) | 9.60 | (95.58) | (86.87) | (54.24) | (81.27) | (87.89) | (90.42) | (77.10) | (100.20) | (89.57) | (145.79) | (95.34) | (89.93) | (80.10) | (266.25) | (186.48) | (158.26) |
| Financing Cash Flow | 52.56 | (32.94) | (56.60) | (156.62) | (56.04) | (53.98) | (59.82) | (126.45) | 41.29 | (43.86) | (10.72) | (42.40) | 4.45 | (15.59) | (19.75) | (14.16) | (16.55) | (21.71) | 317.82 | 75.07 |
* Derived from reported values