IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — GLDD

Balance Sheet

(in billions USD)
MetricQ3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.010.000.010.010.020.020.010.040.030.040.080.140.170.180.18
Inventory0.030.030.030.030.030.030.030.030.030.030.030.030.030.030.03
Total Current Assets0.230.220.260.210.220.210.170.190.210.230.280.330.310.320.35
Property, Plant & Equipment0.780.760.700.680.650.610.610.570.560.520.500.470.430.420.40
Goodwill0.080.080.080.080.080.080.080.080.080.080.080.080.080.080.08
Total Non-current Assets*1.041.020.980.930.910.880.850.820.820.770.730.690.640.630.61
Total Assets1.271.241.231.151.131.101.021.011.021.001.021.020.950.950.96
Accounts Payable0.090.100.090.090.090.090.070.070.090.080.100.100.070.080.07
Total Current Liabilities0.190.190.190.180.170.170.160.140.160.150.140.150.150.160.17
Long-term Debt0.420.420.410.410.410.380.320.320.320.320.320.320.320.320.32
Total Non-current Liabilities*0.570.570.560.540.540.520.490.500.500.460.460.450.430.430.43
Total Liabilities0.770.760.750.720.710.690.650.640.660.610.600.600.580.590.60
Retained Earnings0.190.170.160.110.100.090.050.050.050.090.100.100.070.050.05
Total Stockholder Equity0.500.480.480.430.420.410.370.370.360.400.410.420.370.360.36

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021Q1 2021
Total Revenue256.45195.21193.76242.87202.77191.17170.09198.66181.73117.19132.67158.04146.66158.35149.43194.35209.96168.64169.91177.63
Cost of Revenue202.82151.45157.19173.34153.85154.94140.25153.09143.06108.16114.77145.91162.82154.55138.95161.29156.97132.36146.99144.56
Gross Profit53.6443.7636.5769.5248.9336.2329.8445.5738.679.0317.9012.14(16.16)3.8010.4833.0652.9936.2822.9233.08
Selling, General & Admin20.9017.5519.4820.0418.6819.8216.1616.1115.3914.1914.4613.0212.4013.2910.8214.6016.4215.1714.2216.32
Total Operating Expenses21.0215.6219.4819.5818.8819.5415.2614.108.1414.1514.2213.0020.5513.2510.8214.2816.4514.8814.0916.43
Operating Income32.6128.1417.0949.9530.0516.6914.5931.4830.53(5.12)3.68(0.86)(36.71)(9.45)(0.34)18.7736.5421.418.8416.65
Pretax Income18.2323.8513.1245.1324.8512.0110.5228.0127.77(7.96)2.53(4.02)(39.61)(13.26)(4.89)14.3432.7016.992.9310.20
Tax Provision5.596.133.4211.715.143.152.846.996.21(1.81)0.80(0.79)(8.44)(3.35)(0.85)3.297.993.180.831.39
Net Income12.6317.729.7033.4219.728.857.6721.0221.56(6.15)1.73(3.23)(31.17)(9.91)(4.03)11.0624.7113.812.118.81
Basic EPS0.180.270.150.500.290.130.110.320.32(0.09)0.03(0.05)(0.48)(0.15)(0.06)0.170.370.210.030.14
Diluted EPS0.190.260.140.490.29--0.110.310.32(0.09)0.03(0.05)(0.48)(0.15)(0.06)0.170.380.210.030.13

Cash Flow Statement

(in millions USD)
MetricQ4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021Q1 2021
Operating Cash Flow79.7549.1656.9260.85(13.52)26.7718.3738.44(2.15)15.4824.789.328.30(7.50)(25.47)26.326.207.2144.84(9.24)
Capital Expenditures29.4735.9160.5921.2522.6138.2752.3511.9152.6543.4221.1533.6340.4430.8742.8428.8734.8616.9737.7927.04
Free Cash Flow*50.2813.25(3.67)39.60(36.13)(11.50)(33.98)26.53(54.80)(27.94)3.63(24.31)(32.13)(38.36)(68.31)(2.55)(28.66)(9.77)7.05(36.28)
Investing Cash Flow(29.39)(33.91)(60.59)(20.72)(22.49)(37.97)(46.96)(8.27)(23.16)(43.38)(20.02)(33.57)(40.44)(30.83)(41.88)(27.76)(34.58)(13.02)(37.57)(27.04)
Financing Cash Flow(49.67)(5.50)(4.74)(39.02)34.190.1028.00(30.21)34.98(0.07)4.7950.23(0.15)(0.26)0.19(1.44)0.000.88(4.21)(2.52)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ4 2012Q3 2012Q2 2012Q1 2012Q3 2011Q2 2011
Dividends Per Share0.020.020.020.020.020.02