Accelerant Holdings

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Total revenue	0.88	0.60	0.33	0.21	0.10
Cost of revenue	0.28	0.25	0.13	0.13	0.04
Gross profit	0.60	0.35	0.20	0.08	0.06
Total operating expenses +	1.92	0.32	0.24	0.16	0.08
Selling, general and administrative	0.43	0.26	0.20	0.12	0.07
Research and development
Other operating expenses	1.49	0.05	0.04	0.04	0.02
Operating income	-1.32	0.03	-0.04	-0.08	-0.02
Non-operating income (net)	0.00	0.00	0.00	0.00	0.00
Income before tax	-1.32	0.03	-0.04	-0.08	-0.02
Income tax expense	0.02	0.01	0.02	0.01	0.00
Net income	-1.35	0.03	-0.05	-0.09	-0.02

Show Quarterly Income Statement

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23
Total revenue	0.19	0.21	0.28	0.20	0.17	0.17	0.15	0.13	0.13	0.11
Cost of revenue	0.08	0.08	0.07	0.07	0.06	0.08	0.06	0.06	0.05	0.03
Gross profit	0.11	0.13	0.21	0.13	0.11	0.09	0.09	0.07	0.08	0.09
Total operating expenses +	0.11	0.13	1.56	0.11	0.09	0.07	0.09	0.08	0.07	0.06
Selling, general and administrative	0.12	0.13	0.13	0.10	0.08	0.06	0.07	0.06	0.05	0.06
Research and development						0.00				0.00
Other operating expenses	-0.01	0.01	1.44	0.02	0.02	0.00	0.02	0.01	0.01	0.00
Operating income	0.00	0.00	-1.36	0.02	0.02	0.02	0.00	0.00	0.01	0.03
Non-operating income (net)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.03
Income before tax	0.00	0.00	-1.36	0.02	0.02	0.02	0.00	0.00	0.01	0.00
Income tax expense	0.01	0.00	0.01	0.01	0.01	0.00	-0.01	0.00	0.01	0.01
Net income	-0.01	0.00	-1.37	0.01	0.01	0.02	0.01	-0.01	0.01	0.00

3 days ago

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Total cash and short-term investments +	2.51	1.29	0.78	0.45	0.32
Cash and cash equivalents	1.80	1.23	0.78	0.45	0.30
Short-term investments	0.71	0.06	0.01	0.01	0.01
Accounts receivable, net	3.40	3.73	2.27	0.66	0.30
Other current assets	1.83	0.23	0.23	0.63	0.27
Total current assets	7.74	5.25	3.28	1.79	0.91
Total non-current assets +	0.52	0.84	0.45	0.41	0.25
Property, plant and equipment, net
Goodwill	0.06	0.03	0.02	0.02	0.01
Intangible assets	0.23	0.12	0.10	0.07	0.05
Long-term investments	0.72	0.56	0.23	0.26	0.15
Other non-current assets
Total assets	8.26	6.09	3.74	2.20	1.16

Total current liabilities +	7.20	0.54	0.10	0.20	0.08
Accounts payable	1.52	0.01	0.01	0.28	0.19
Short-term debt	0.00	0.00	0.00	0.00
Current portion of long-term debt
Deferred revenue
Other current liabilities	3.52	0.53	0.09	-0.19	-0.16
Total non-current liabilities +	0.34	5.13	3.35	1.65	0.82
Long-term debt	0.12	0.12	0.12	0.10	0.05
Capital lease obligations
Other non-current liabilities
Total liabilities	7.54	5.67	3.45	1.85	0.90

Total stockholders' equity +	0.70	0.41	0.31	0.35	0.26
Common stock and paid-in capital	2.23	0.59	0.52	0.52	0.33
Retained earnings	-1.54	-0.18	-0.21	-0.16	-0.07
Common shares outstanding	190	217	217	166	217

Show Quarterly Balance Sheet

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23
Total cash and short-term investments +	2.22	2.51	1.74	2.21	1.89	1.29	0.00	0.00	0.00	0.78
Cash and cash equivalents	1.54	1.80	1.68	1.46	1.24	1.23				0.78
Short-term investments	0.69	0.71	0.06	0.75	0.65	0.06				0.01
Accounts receivable, net	1.18	3.40	4.87	2.89	2.54	3.73				2.27
Other current assets		1.83	-3.95	1.94	1.73	0.23			-0.78	0.23
Total current assets	3.41	7.74	6.61	7.04	6.15	5.25				3.28
Total non-current assets +	0.11	0.52	1.25	0.45	0.52	0.84				0.45
Property, plant and equipment, net
Goodwill	0.11	0.06	0.12	0.12	0.11	0.03				0.02
Intangible assets	0.21	0.23	0.21	0.14	0.14	0.12				0.10
Long-term investments	0.90	0.72	0.80	0.76	0.66	0.56				0.23
Other non-current assets
Total assets	8.60	8.26	7.86	7.50	6.66	6.09				3.74

Total current liabilities +	7.57	7.20	0.27	6.94	6.23	0.54				0.10
Accounts payable	1.64	1.52	0.27	1.54	1.40	0.01				0.01
Short-term debt		0.00	0.00	0.01	0.00	0.00
Current portion of long-term debt
Deferred revenue
Other current liabilities	3.72	3.52	-0.27	2.93	2.59	0.53				0.09
Total non-current liabilities +	4.18	0.34	6.88	0.07	0.03	5.13			-0.29	3.35
Long-term debt	0.12	0.12	0.12	0.13	0.12	0.12				0.12
Capital lease obligations
Other non-current liabilities
Total liabilities	7.88	7.54	7.16	7.01	6.26	5.67			-0.29	3.45

Total stockholders' equity +	0.69	0.70	0.68	0.45	0.37	0.41			0.29	0.31
Common stock and paid-in capital	2.23	2.23	2.21	0.62	1.93	0.59	0.00	0.00	0.29	0.52
Retained earnings	-1.54	-1.54	-1.54	-0.17	-1.56	-0.18				-0.21
Common shares outstanding	222	222	206	220	217	217	217	217	178	191

3 days ago

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating cash flow +	0.45	0.79	0.29	0.07	0.11
Net income
Depreciation, depletion and amortization	0.04	0.03	0.01	0.01	0.00
Stock-based compensation	0.04	0.01	0.00	0.00
Change in inventory
Other working capital changes	0.37	0.75	0.27	0.06	0.11
Cash flow from investing +	-0.17	-0.38	-0.01	-0.15	-0.13
Capital expenditures	-0.04	-0.03	-0.03	-0.03	-0.01
Others incl. marketable securities changes	-0.13	-0.35	0.02	-0.12	-0.12
Cash flow from financing +	0.21	0.11	0.01	0.25	0.23
Dividend payout
Common stock repurchases	-0.18	0.11	0.00	0.20
Net Debt Issuance	0.38	0.00	0.01	0.05	0.23

Change in cash	0.48	0.52	0.29	0.17	0.21

Show Quarterly Cash Flow

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23
Operating cash flow +	-0.02	0.06	0.07	0.22	0.09	0.24	0.28	0.12	0.14	0.10
Net income
Depreciation, depletion and amortization	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.00
Stock-based compensation	0.03	0.02	0.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change in inventory
Other working capital changes	-0.06	0.03	0.05	0.21	0.08	0.23	0.27	0.12	0.14	0.09
Cash flow from investing +	-0.21	0.06	-0.06	-0.09	-0.09	-0.15	-0.07	-0.07	-0.09	0.02
Capital expenditures	-0.01	-0.01	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01
Others incl. marketable securities changes	-0.20	0.07	-0.04	-0.08	-0.08	-0.14	-0.06	-0.06	-0.08	0.02
Cash flow from financing +	-0.02	0.00	0.21	0.00	0.00	0.11	0.00	0.00	0.00	0.00
Dividend payout
Common stock repurchases	-0.01	0.18	-0.18		0.00
Net Debt Issuance	-0.01	-0.18	0.38	0.00	0.00	0.11	0.00	0.00	0.00	0.00

Change in cash	-0.25	0.12	0.23	0.13	0.00	0.21	0.21	0.05	0.05	0.11

3 days ago

Income Statement - Accelerant Holdings (ARX)