IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — AHCO

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.050.080.070.050.100.070.080.060.050.100.110.120.120.340.180.13
Accounts Receivable0.390.380.390.420.400.440.430.370.370.350.360.360.370.350.300.26
Inventory0.160.150.150.130.130.120.110.120.110.140.130.100.100.100.080.08
Total Current Assets0.690.720.660.750.680.690.660.590.570.650.630.610.610.820.590.50
Property, Plant & Equipment0.620.490.490.480.470.500.500.490.500.500.470.450.420.340.310.30
Goodwill2.572.652.652.642.712.712.723.043.553.553.523.523.523.363.233.14
Intangible Assets0.080.090.100.100.110.120.120.140.140.150.170.180.190.210.230.25
Total Non-current Assets*3.743.663.693.693.793.823.854.144.634.644.614.604.594.374.104.02
Total Assets4.424.384.354.444.474.514.504.735.205.285.245.205.205.194.694.52
Accounts Payable0.600.520.480.420.430.450.340.310.340.400.350.310.320.310.350.31
Total Current Liabilities0.740.670.620.580.550.600.490.450.460.520.470.440.440.500.610.51
Long-term Debt1.821.761.811.962.032.082.202.172.182.212.192.202.202.211.871.77
Total Non-current Liabilities*2.172.092.132.292.392.422.542.542.562.592.612.632.642.702.192.21
Total Liabilities2.912.762.762.862.953.023.032.993.023.123.083.063.083.202.792.73
Retained Earnings(0.65)(0.53)(0.55)(0.57)(0.61)(0.64)(0.65)(0.40)0.060.040.030.01-0.00(0.07)(0.12)(0.20)
Total Stockholder Equity1.511.621.591.571.521.491.461.732.182.162.152.132.121.991.891.79

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue819.80846.29820.31800.37777.88856.65805.86805.98792.50858.23804.03793.29744.63780.28756.50727.61706.20702.11653.29617.02
Cost of Revenue708.30674.13658.37645.71657.44543.35681.87678.97675.69698.33693.49673.40655.40699.32646.71610.01597.12591.62529.89490.72
Gross Profit111.50172.16161.94154.66120.44313.30123.99127.00116.80159.90110.54119.8989.2380.96109.78117.60109.08110.49123.41126.30
Selling, General & Admin95.91107.8990.1197.4486.85204.6149.2457.0148.3847.2945.2050.0847.5237.4540.6842.5541.4434.9233.0142.95
Total Operating Expenses106.01245.44100.2175.4197.27215.6360.5174.9666.27377.71571.5865.6363.0554.2356.8358.4357.5341.4147.7060.89
Operating Income5.49(73.28)61.7379.2523.1797.6763.4952.0550.53(217.80)(461.04)54.2626.1826.7352.9559.1851.5569.0875.7165.41
Interest Expense----------------32.4733.4932.3132.5531.9630.5128.5225.6124.7825.6124.2523.15
Pretax Income(20.10)(97.99)36.3551.72(5.23)70.7132.0327.785.50(271.69)(487.50)20.4414.963.1622.8124.1047.8333.4970.4192.39
Tax Provision(5.23)3.5410.6035.890.8519.318.077.256.61(18.11)(34.58)5.40(1.71)4.735.588.855.6010.0212.1512.33
Net Income(16.04)(102.77)24.5114.67(7.21)50.2622.8619.43(2.13)(254.50)(454.08)13.9815.71(2.59)16.1214.0341.7522.9458.0979.11
Basic EPS(0.12)(0.74)0.170.10(0.05)0.350.160.13(0.02)(1.90)(3.37)0.100.11(0.03)0.110.100.290.200.400.56
Diluted EPS(0.12)(0.73)0.160.10(0.05)0.350.150.13(0.02)(1.91)(3.43)0.09(0.06)0.050.110.090.080.430.200.12

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow93.72183.18161.07161.9995.53150.42144.41197.9849.04155.2798.8386.32140.2596.92107.02103.4766.45100.9327.13129.24
Capital Expenditures121.21103.9094.2488.6795.5977.3459.5681.2787.8988.6577.0982.6189.12142.9194.1777.1777.1763.6260.2943.80
Free Cash Flow*(27.49)79.2966.8273.33(0.06)73.0884.85116.71(38.86)66.6221.753.7151.13(45.99)12.8526.30(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 Flow52.56(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)317.8275.07

* Derived from reported values