ACCURAY INC (ARAY) Financial Statements — Income, Balance Sheet, Cash Flow

Overview Financials Chart Business Summary Filings Ownership Valuation

Financial Statements — ARAY

Balance Sheet

(in millions USD)

Metric	Q3 2026	Q2 2026	Q1 2026	Q3 2025	Q2 2025	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q3 2023	Q2 2023	Q3 2022	Q2 2022	Q1 2022	Q3 2021	Q2 2021	Q1 2021
Cash & Equivalents	38.07	41.30	63.34	77.82	62.58	63.34	60.45	72.76	59.21	89.06	67.73	97.84	123.20	81.01	126.34	107.32	89.96
Accounts Receivable	64.57	60.96	54.38	78.19	87.28	54.38	73.15	77.40	91.79	77.35	89.19	89.30	81.91	77.03	69.91	65.37	75.03
Inventory	156.63	150.96	155.50	146.45	148.83	155.50	159.57	155.23	154.88	150.58	155.67	137.52	123.68	152.62	136.85	138.66	141.02
Total Current Assets	293.22	292.39	303.60	333.46	325.89	303.60	313.91	331.17	329.54	342.92	336.95	347.20	351.32	335.27	359.38	344.92	332.48
Property, Plant & Equipment	29.00	29.26	29.01	27.08	26.88	29.01	25.39	25.92	25.34	11.72	11.16	12.22	12.21	10.94	12.33	13.77	14.54
Goodwill	57.88	57.85	57.82	57.72	57.64	57.82	57.68	57.77	57.81	57.81	57.78	58.00	58.01	57.66	57.91	57.96	57.83
Intangible Assets	--	0.00	0.00	0.03	0.04	0.00	0.07	0.12	0.05	0.26	0.27	0.29	0.32	0.21	0.49	0.55	0.61
Total Non-current Assets*	154.39	155.62	153.21	61.10	58.60	61.11	54.51	49.01	58.48	11.72	11.16	12.22	12.21	10.94	12.33	13.77	14.54
Total Assets	447.60	448.01	456.82	484.29	478.38	456.82	462.53	476.35	473.08	475.72	468.77	469.44	475.50	466.35	486.83	478.14	464.71
Accounts Payable	52.81	43.52	42.40	46.32	53.99	42.40	44.43	39.18	49.81	28.65	33.86	32.36	29.26	32.95	17.87	10.88	17.84
Short-term Debt	--	--	--	7.57	7.56	12.85	7.25	6.74	7.77	5.71	5.70	8.05	7.54	5.71	18.94	12.53	6.16
Total Current Liabilities	205.84	199.44	194.61	203.43	201.45	194.61	198.39	209.31	201.81	191.83	184.72	201.34	204.39	192.54	193.14	178.73	169.11
Long-term Debt	145.18	135.89	140.17	173.78	175.51	140.17	173.49	174.76	170.24	178.55	179.80	181.25	182.03	176.33	183.03	180.61	179.69
Total Non-current Liabilities*	200.05	195.15	200.34	231.28	229.04	200.34	223.06	219.39	226.05	229.19	232.30	216.49	220.12	226.82	215.14	221.63	228.17
Total Liabilities	405.90	394.59	394.95	434.71	430.49	394.95	421.45	428.70	427.86	421.02	417.02	417.83	424.51	419.36	408.28	400.36	397.27
Retained Earnings	(566.52)	(554.72)	(540.95)	(520.39)	(519.10)	(540.95)	(521.07)	(514.73)	(521.63)	(499.58)	(500.18)	(489.07)	(488.02)	(497.97)	(476.93)	(476.54)	(481.31)
Total Stockholder Equity	41.71	53.42	61.87	49.58	47.89	61.87	41.08	47.65	45.22	54.71	51.75	51.61	50.99	46.99	78.55	77.78	67.44

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)

Metric	Q3 2026	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	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021
Total Revenue	104.85	102.24	93.94	127.54	113.24	116.17	93.94	134.29	101.13	107.24	101.55	118.29	118.06	114.76	110.02	96.17	116.28	96.49	110.94	102.56
Cost of Revenue	79.55	78.17	67.39	88.56	81.62	74.28	67.39	95.84	72.06	71.34	67.08	80.61	79.34	71.79	67.00	61.39	73.65	61.90	67.21	63.02
Gross Profit	25.29	24.07	26.55	38.98	31.63	41.89	26.55	38.45	29.07	35.90	34.47	37.68	38.72	42.97	43.02	34.78	42.63	34.60	43.73	39.54
Research & Development	8.18	10.65	11.37	11.47	10.71	13.64	11.37	9.53	10.91	15.28	12.12	14.19	14.21	14.64	14.57	14.10	14.70	14.09	15.36	13.27
Selling, General & Admin	11.23	10.07	14.52	11.87	10.76	12.43	14.52	11.41	12.41	13.22	12.82	13.28	11.06	12.04	12.04	10.17	10.72	11.89	11.23	11.28
Total Operating Expenses	34.38	35.64	37.86	34.74	30.58	37.19	37.86	31.64	33.64	39.87	36.62	38.14	36.40	40.26	40.97	35.08	38.65	36.78	39.59	35.12
Operating Income	(9.09)	(11.57)	(11.31)	4.23	1.05	4.71	(11.31)	6.82	(4.56)	(3.96)	(2.15)	(0.46)	2.32	2.71	2.05	(0.29)	3.98	(2.18)	4.14	4.43
Interest Expense	--	--	--	4.23	2.89	2.88	8.05	2.90	2.88	2.92	2.96	3.00	2.72	2.64	2.03	--	--	2.26	--	--
Pretax Income	(11.34)	(13.20)	(21.21)	2.07	(0.84)	3.23	(21.21)	3.86	(5.90)	(8.74)	(3.33)	(1.98)	1.12	(0.82)	(1.42)	(0.64)	0.66	(5.11)	(10.69)	0.33
Tax Provision	0.47	0.57	0.47	0.95	0.46	0.70	0.47	0.47	0.44	0.88	0.63	0.58	0.52	1.05	2.03	0.41	0.48	0.34	0.40	0.72
Net Income	(11.80)	(13.77)	(21.68)	1.12	(1.30)	2.54	(21.68)	3.39	(6.34)	(9.62)	(3.95)	(2.56)	0.60	(1.87)	(3.45)	(1.05)	0.18	(5.45)	(11.09)	(0.39)
Basic EPS	(0.09)	(0.11)	(0.18)	0.01	(0.01)	0.03	(0.18)	0.03	(0.06)	(0.10)	(0.04)	(0.03)	0.01	(0.02)	(0.04)	(0.01)	0.00	(0.06)	(0.12)	0.00
Diluted EPS	--	(0.11)	--	0.01	(0.01)	0.02	(0.18)	0.03	(0.06)	(0.10)	(0.04)	(0.03)	0.01	(0.02)	(0.04)	(0.01)	0.00	(0.06)	(0.12)	0.00

Cash Flow Statement

(in millions USD)

Metric	Q3 2026	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	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021
Operating Cash Flow	(5.60)	(3.81)	12.18	(9.71)	18.06	(5.49)	12.18	9.88	(8.10)	(13.68)	(7.29)	8.88	24.63	(17.97)	(4.64)	(21.77)	24.01	0.05	6.20	15.90
Capital Expenditures	0.47	4.93	1.90	1.32	0.96	1.99	1.90	0.47	0.80	2.34	1.12	8.04	1.81	2.77	1.40	1.06	2.26	1.27	0.89	0.26
Free Cash Flow*	(6.07)	(8.73)	10.28	(11.03)	17.10	(7.49)	10.28	9.42	(8.90)	(16.02)	(8.41)	0.85	22.82	(20.74)	(6.04)	(22.83)	21.75	(1.23)	5.30	15.64
Investing Cash Flow	(1.51)	(9.42)	(3.82)	(3.40)	(2.43)	1.13	(3.82)	(0.46)	(0.79)	(2.34)	(1.12)	(7.98)	(1.90)	(2.81)	(1.40)	(1.06)	(0.99)	(1.27)	(0.89)	(0.26)
Financing Cash Flow	4.11	(0.76)	(0.47)	(5.84)	(2.00)	3.59	(0.47)	(0.69)	(1.50)	0.42	(2.17)	(0.52)	(1.50)	(0.09)	0.14	(1.00)	(14.51)	(4.36)	(19.41)	1.63

* Derived from reported values