Financial Statements — AVAH
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 | 0.19 | 0.15 | 0.10 | 0.07 | 0.08 | 0.05 | 0.04 | 0.05 | 0.03 | 0.03 | 0.06 | 0.02 | 0.02 | 0.12 | 0.11 | 0.07 |
| Accounts Receivable | 0.33 | 0.31 | 0.32 | 0.29 | 0.27 | 0.27 | 0.26 | 0.24 | 0.24 | 0.24 | 0.22 | 0.25 | 0.24 | 0.19 | 0.20 | 0.20 |
| Total Current Assets | 0.58 | 0.50 | 0.45 | 0.41 | 0.38 | 0.36 | 0.34 | 0.32 | 0.30 | 0.31 | 0.31 | 0.29 | 0.29 | 0.34 | 0.35 | 0.29 |
| Property, Plant & Equipment | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Goodwill | 1.12 | 1.12 | 1.12 | 1.05 | 1.05 | 1.05 | 1.05 | 1.05 | 1.16 | 1.16 | 1.37 | 1.37 | 1.84 | 1.42 | 1.42 | 1.32 |
| Intangible Assets | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.08 | 0.08 | 0.07 |
| Total Non-current Assets* | 1.45 | 1.31 | 1.32 | 1.25 | 1.26 | 1.30 | 1.31 | 1.34 | 1.44 | 1.42 | 1.66 | 1.62 | 2.09 | 1.61 | 1.61 | 1.50 |
| Total Assets | 2.02 | 1.81 | 1.77 | 1.66 | 1.64 | 1.66 | 1.64 | 1.65 | 1.74 | 1.73 | 1.97 | 1.91 | 2.38 | 1.96 | 1.96 | 1.80 |
| Total Current Liabilities | 0.39 | 0.41 | 0.41 | 0.39 | 0.41 | 0.39 | 0.38 | 0.36 | 0.36 | 0.38 | 0.35 | 0.36 | 0.37 | 0.22 | 0.22 | 0.21 |
| Long-term Debt | 1.30 | 1.30 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.29 | 1.29 | 1.29 | 1.29 | 1.25 | 1.23 | 0.84 | 0.85 | 1.17 |
| Total Non-current Liabilities* | 1.39 | 1.39 | 1.37 | 1.37 | 1.39 | 1.39 | 1.40 | 1.39 | 1.39 | 1.39 | 1.39 | 1.35 | 1.34 | 0.98 | 0.99 | 1.32 |
| Total Liabilities | 1.78 | 1.80 | 1.78 | 1.76 | 1.80 | 1.78 | 1.78 | 1.76 | 1.75 | 1.76 | 1.74 | 1.71 | 1.71 | 1.20 | 1.21 | 1.52 |
| Retained Earnings | (1.12) | (1.34) | (1.35) | (1.38) | (1.41) | (1.37) | (1.38) | (1.35) | (1.24) | (1.27) | (1.00) | (1.02) | (0.55) | (0.45) | (0.45) | (0.45) |
| Total Stockholder Equity | 0.24 | 0.01 | (0.01) | (0.10) | (0.16) | (0.12) | (0.14) | (0.11) | (0.01) | (0.04) | 0.23 | 0.20 | 0.67 | 0.75 | 0.75 | 0.27 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q4 2026 | Q1 2026 | 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 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 662.48 | 647.92 | 621.94 | 589.55 | 559.22 | 519.87 | 509.02 | 504.96 | 490.65 | 478.84 | 478.01 | 471.95 | 466.41 | 451.15 | 443.01 | 442.96 | 450.53 | 411.28 | 436.11 | 417.16 |
| Cost of Revenue* | 449.18 | 442.49 | 419.12 | 378.75 | 375.67 | 348.15 | 349.32 | 346.69 | 344.80 | 330.39 | 330.75 | 316.69 | 321.95 | 322.37 | 308.43 | 297.91 | 305.71 | 271.53 | 289.52 | 285.48 |
| Gross Profit | 213.30 | 205.43 | 202.82 | 210.80 | 183.56 | 171.72 | 159.70 | 158.27 | 145.85 | 148.45 | 147.26 | 155.26 | 144.47 | 128.78 | 134.58 | 145.04 | 144.83 | 139.74 | 146.59 | 131.68 |
| Selling, General & Admin | 97.64 | 95.79 | 95.40 | 90.07 | 91.39 | 88.74 | 88.18 | 87.97 | 87.91 | 87.01 | 91.00 | 91.26 | 91.71 | 89.95 | 89.54 | 89.00 | 88.74 | 76.37 | 77.72 | 69.37 |
| Total Operating Expenses* | 142.25 | 136.10 | 149.24 | 130.77 | 131.76 | 125.95 | 125.68 | 121.14 | 122.99 | 119.16 | 223.62 | 117.76 | 126.83 | 333.23 | 129.80 | 601.42 | 131.05 | 121.40 | 116.30 | 103.39 |
| Operating Income | 71.05 | 69.33 | 53.58 | 80.03 | 51.80 | 45.77 | 34.02 | 37.13 | 22.87 | 29.29 | (76.35) | 37.49 | 17.64 | (204.46) | 4.79 | (456.38) | 13.78 | 18.35 | 30.29 | 28.30 |
| Interest Expense | 32.62 | 29.16 | 35.13 | 36.00 | 36.34 | 38.10 | 39.24 | 39.61 | 39.65 | 39.70 | 39.60 | 37.99 | 35.96 | 33.98 | 28.46 | 22.92 | 22.36 | 12.11 | 19.26 | 22.43 |
| Pretax Income | 39.24 | 44.98 | 13.42 | 44.14 | 10.15 | 26.94 | (27.33) | 3.98 | 1.49 | (31.59) | (101.76) | 24.79 | (30.43) | (239.14) | 21.63 | (474.23) | 27.93 | 0.99 | 1.44 | 6.11 |
| Tax Provision | (139.51) | 3.32 | (0.65) | 17.11 | 4.96 | (2.24) | 15.51 | (9.93) | 12.66 | (5.86) | 0.63 | (0.81) | 1.57 | (1.36) | (2.67) | (0.34) | 2.60 | (1.10) | 0.18 | 0.31 |
| Net Income | 178.75 | 41.65 | 14.06 | 27.03 | 5.19 | 29.18 | (42.84) | 13.91 | (11.17) | (25.74) | (102.39) | 25.60 | (32.00) | (237.78) | 24.30 | (473.89) | 25.33 | 2.09 | 1.26 | 5.80 |
| Basic EPS | 0.88 | 0.19 | 0.07 | 0.13 | 0.03 | 0.15 | (0.22) | 0.07 | (0.06) | (0.14) | (0.54) | 0.14 | (0.17) | (1.28) | 0.13 | (2.56) | 0.14 | 0.01 | 0.01 | 0.04 |
| Diluted EPS | 0.83 | 0.19 | 0.06 | 0.13 | 0.03 | 0.15 | (0.22) | 0.07 | (0.06) | (0.13) | (0.54) | 0.13 | (0.17) | (1.28) | 0.13 | (2.56) | 0.14 | 0.01 | 0.01 | 0.04 |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | Q1 2026 | 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 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 4.35 | 33.20 | 51.57 | (8.63) | 13.41 | 29.39 | 1.81 | (11.97) | (3.00) | 28.70 | (10.52) | 7.50 | (40.24) | 21.19 | (19.88) | (9.48) | 35.81 | 19.29 | (32.91) |
| Capital Expenditures | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 2.82 | 2.00 | 3.98 | 4.23 | 4.15 | 2.67 |
| Free Cash Flow* | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 18.38 | (21.88) | (13.46) | 31.58 | 15.14 | (35.58) |
| Investing Cash Flow | (4.56) | (2.02) | (15.98) | (2.35) | (1.53) | (2.21) | (1.27) | (1.31) | (1.57) | (1.13) | (1.30) | (4.80) | (3.20) | (3.64) | (1.81) | (16.64) | (4.92) | (105.42) | (3.16) |
| Financing Cash Flow | (3.78) | 13.95 | (6.34) | (1.81) | (6.05) | 3.62 | 4.51 | 11.95 | 0.22 | (7.29) | 5.40 | 12.52 | (1.03) | 28.66 | 21.72 | 13.07 | (15.72) | 125.57 | (34.16) |
* Derived from reported values