IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — ALOT

Balance Sheet

(in millions USD)
MetricQ1 2027Q3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents4.683.613.865.354.434.823.994.834.535.414.504.295.758.7311.3911.41
Accounts Receivable21.6320.4018.5421.3725.1623.4517.8622.0018.0119.2921.9217.3818.4416.3515.6015.25
Inventory43.9345.1248.3951.4648.5650.5745.1847.0149.0853.1349.9941.7336.8631.6629.0929.47
Total Current Assets74.6574.1575.2381.1883.3983.0670.2776.8974.5380.5081.0967.6665.3963.1961.4058.21
Property, Plant & Equipment13.6514.7117.0217.5218.3718.7514.2114.2513.8913.9214.0410.5810.9811.6712.3112.12
Goodwill17.2417.1215.2815.2325.3425.3714.5414.4414.7614.7617.8911.5011.7212.4212.6212.73
Intangible Assets20.6822.0722.7323.4124.5127.3118.4019.4220.0320.6318.8718.3118.7419.6420.0720.50
Total Non-current Assets*65.2066.6967.9269.1483.0885.9656.3357.3258.0258.6958.7448.6449.7952.4353.8453.85
Total Assets139.86140.83143.15150.32166.46169.02126.60134.20132.55139.20139.83116.30115.18115.62115.23112.06
Accounts Payable7.607.406.9111.387.9310.467.014.895.368.009.647.626.956.876.135.64
Short-term Debt--0.000.250.331.333.09--------------------
Total Current Liabilities42.3640.6343.8848.6445.4844.5222.9133.7033.4537.4341.4422.5221.4018.5116.9415.44
Long-term Debt16.2318.9818.5720.0021.0722.689.3410.0410.7111.6812.737.927.918.408.648.88
Total Non-current Liabilities*19.9723.3223.4925.1328.8132.7512.4813.6214.7016.2917.0612.6813.0814.9315.7221.08
Total Liabilities62.3363.9567.3673.7774.2977.2735.3947.3248.1553.7258.5035.2034.4833.4432.6636.52
Retained Earnings47.6648.1447.7649.0064.9864.7465.0561.1658.4160.0257.8157.5256.9457.2757.7050.68
Total Stockholder Equity77.5276.8875.7976.5592.1791.7591.2186.8984.4085.4781.3381.1080.7082.1882.5875.53

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q4 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue39.3637.5439.1736.1037.7137.3640.4240.5432.9639.5937.5535.5239.8535.4229.7039.4132.2631.0129.4428.86
Cost of Revenue24.9428.3824.9724.4725.0624.6226.7126.2120.9924.8522.7725.8126.2923.0319.9526.9220.8820.2818.4618.47
Gross Profit14.439.1514.2011.6312.6512.7413.7114.3311.9714.7514.789.7113.5612.399.7512.4811.3810.7310.9810.39
Research & Development1.811.771.901.581.541.751.841.411.601.881.681.561.801.791.551.901.601.521.361.95
Selling, General & Admin5.361.245.125.034.983.473.865.123.372.982.732.652.983.132.183.332.572.562.212.36
Total Operating Expenses12.869.1012.9112.3412.0825.0512.4513.2710.6310.8310.1610.9111.4710.929.9811.1410.159.979.8310.09
Operating Income1.560.061.29(0.71)0.57(12.31)1.261.061.353.914.62(1.20)2.101.46(0.23)1.351.240.761.150.30
Interest Expense----------------0.480.780.630.670.590.620.260.700.21--0.180.14
Pretax Income0.85(0.79)0.25(1.70)(0.30)(13.26)0.27(0.05)0.753.353.70(2.01)1.731.03(0.45)0.390.800.491.35(0.60)
Tax Provision0.200.35(0.13)(0.45)0.082.340.030.26(0.43)0.640.95(0.39)0.370.180.310.100.220.060.52(0.17)
Net Income0.65(1.13)0.38(1.24)(0.38)(15.60)0.24(0.31)1.182.712.75(1.62)1.360.85(0.76)0.290.580.430.84(0.42)
Basic EPS0.09(0.15)0.05(0.16)(0.05)(2.08)0.03(0.04)0.160.360.37(0.22)0.180.12(0.10)0.040.080.060.12(0.06)
Diluted EPS0.08(0.15)0.05(0.16)(0.05)(2.07)0.03(0.04)0.150.360.37(0.22)0.180.11(0.10)0.040.080.060.12(0.06)

Cash Flow Statement

(in millions USD)
MetricQ1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2023Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021Q1 2021
Operating Cash Flow3.023.673.420.254.392.52(4.74)0.166.906.451.184.722.64(3.64)(2.20)(1.61)3.88(1.64)1.583.91
Capital Expenditures0.040.140.090.050.060.080.260.340.49(0.40)0.790.490.050.060.110.050.490.350.620.54
Free Cash Flow*2.993.533.340.204.342.44(5.00)(0.18)6.416.860.404.222.59(3.69)(2.32)(1.66)3.39(1.99)0.973.37
Investing Cash Flow(0.04)(0.13)0.01(0.05)(0.06)(0.08)1.36(21.07)(0.49)0.40(0.78)(0.49)(0.05)(17.09)(0.11)(0.05)(0.48)(0.34)(0.62)(0.54)
Financing Cash Flow(2.25)(3.12)(3.76)(1.74)(4.23)(2.16)2.9721.55(6.97)(6.99)(0.13)(3.85)(1.18)20.531.002.09(1.56)(0.66)(0.80)(3.42)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ4 2021Q1 2021Q3 2020Q2 2020Q1 2020Q4 2019Q4 2017Q3 2017Q2 2017Q1 2017Q4 2016Q2 2016Q1 2016Q3 2015Q2 2015Q1 2015Q4 2014Q3 2014Q2 2014Q1 2014
Dividends Per Share0.070.070.070.070.070.070.070.070.070.070.070.070.070.070.070.070.070.070.070.07