Free Trial

Aebi Schmidt (AEBI) Financials

Aebi Schmidt logo
$11.02 -0.01 (-0.09%)
Closing price 10/9/2026 04:00 PM Eastern
Extended Trading
$11.02 0.00 (0.00%)
As of 10/9/2026 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Aebi Schmidt

Annual Income Statements for Aebi Schmidt

This table shows Aebi Schmidt's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
11 31 9.74
Consolidated Net Income / (Loss)
11 31 9.71
Net Income / (Loss) Continuing Operations
11 31 9.71
Total Pre-Tax Income
17 42 11
Total Operating Income
59 68 73
Total Gross Profit
207 228 304
Total Revenue
1,016 1,086 1,527
Operating Revenue
1,016 1,086 1,527
Total Cost of Revenue
809 858 1,223
Operating Cost of Revenue
809 858 1,223
Total Operating Expenses
148 160 231
Selling, General & Admin Expense
117 125 181
Research & Development Expense
17 20 26
Amortization Expense
14 14 23
Other Operating Expenses / (Income)
-0.46 1.44 0.53
Total Other Income / (Expense), net
-42 -27 -62
Interest Expense
38 34 42
Other Income / (Expense), net
-3.66 7.28 -20
Income Tax Expense
6.15 11 1.49
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.06 -0.03
Basic Earnings per Share
$0.28 $0.76 $0.17
Weighted Average Basic Shares Outstanding
40.34M 40.36M 58.66M
Diluted Earnings per Share
$0.28 $0.76 $0.17
Weighted Average Diluted Shares Outstanding
40.34M 40.36M 58.78M
Weighted Average Basic & Diluted Shares Outstanding
- - 77.44M
Cash Dividends to Common per Share
$0.05 $0.08 $0.17

Quarterly Income Statements for Aebi Schmidt

This table shows Aebi Schmidt's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
8.75 8.17 4.30 9.47 2.08 -2.31 1.21 8.77 0.70 11
Consolidated Net Income / (Loss)
8.75 8.19 4.32 9.48 2.06 -2.32 1.19 8.77 0.67 10
Net Income / (Loss) Continuing Operations
8.75 8.19 4.32 9.48 2.06 -2.32 1.19 8.77 0.67 10
Total Pre-Tax Income
13 11 5.87 12 2.85 -3.21 0.75 11 1.16 15
Total Operating Income
20 19 16 13 14 14 17 27 15 27
Total Gross Profit
59 57 55 57 53 57 94 100 87 97
Total Revenue
259 266 262 298 249 278 471 528 456 496
Operating Revenue
259 266 262 298 249 278 471 528 456 496
Total Cost of Revenue
200 209 208 241 196 221 377 429 368 399
Operating Cost of Revenue
200 209 208 241 196 221 377 429 368 399
Total Operating Expenses
38 38 39 45 39 43 77 72 72 70
Selling, General & Admin Expense
29 30 30 36 31 34 59 57 59 56
Research & Development Expense
5.72 4.64 4.65 4.56 4.63 5.43 8.74 7.70 6.70 6.44
Amortization Expense
3.52 3.52 3.52 3.54 3.57 3.57 7.98 8.19 8.05 8.41
Other Operating Expenses / (Income)
0.50 0.06 0.26 0.63 -0.01 0.39 0.61 -0.46 -1.28 -0.30
Total Other Income / (Expense), net
-7.36 -8.06 -10 -0.95 -12 -17 -17 -17 -14 -12
Interest Expense
9.11 8.47 8.73 7.80 6.50 9.30 14 12 11 11
Other Income / (Expense), net
1.76 0.41 -1.73 6.84 -5.04 -7.77 -2.52 -4.75 -2.86 -0.59
Income Tax Expense
3.97 3.13 1.55 2.28 0.79 -0.89 -0.45 2.04 0.49 4.85
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.02 0.02 0.01 -0.01 -0.01 -0.01 0.00 -0.02 -0.04
Basic Earnings per Share
$1.62 $0.20 $0.11 ($1.17) $0.05 ($0.06) $0.02 ($0.18) $0.01 $0.14
Weighted Average Basic Shares Outstanding
5.38M 40.37M 40.37M 40.36M 40.35M 40.35M 76.96M 58.66M 77.11M 77.18M
Diluted Earnings per Share
$1.62 $0.20 $0.11 ($1.17) $0.05 ($0.06) $0.02 ($0.18) $0.01 $0.14
Weighted Average Diluted Shares Outstanding
- 40.37M 40.37M 40.36M 40.35M 40.35M 77.13M 58.78M 77.41M 77.52M
Weighted Average Basic & Diluted Shares Outstanding
- - - 0.00 40.35M 77.30M 77.34M 77.44M 77.51M 77.60M

Annual Cash Flow Statements for Aebi Schmidt

This table details how cash moves in and out of Aebi Schmidt's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-14 22 33
Net Cash From Operating Activities
30 69 8.97
Net Cash From Continuing Operating Activities
30 69 8.97
Net Income / (Loss) Continuing Operations
11 31 9.71
Consolidated Net Income / (Loss)
11 31 9.71
Depreciation Expense
27 26 44
Non-Cash Adjustments To Reconcile Net Income
-31 -0.13 -49
Changes in Operating Assets and Liabilities, net
23 12 4.11
Net Cash From Investing Activities
-22 -9.11 5.82
Net Cash From Continuing Investing Activities
-22 -9.11 5.82
Purchase of Property, Plant & Equipment
-12 -14 -14
Acquisitions
-10 4.42 19
Sale of Property, Plant & Equipment
0.34 0.06 0.70
Net Cash From Financing Activities
-22 -35 16
Net Cash From Continuing Financing Activities
-22 -35 16
Repayment of Debt
-19 -24 -573
Payment of Dividends
-2.07 -3.23 -13
Issuance of Debt
0.00 0.00 612
Other Financing Activities, net
-0.82 -8.31 -9.04
Effect of Exchange Rate Changes
0.12 -1.76 2.20
Cash Interest Paid
38 34 40
Cash Income Taxes Paid
6.06 13 17

Quarterly Cash Flow Statements for Aebi Schmidt

This table details how cash moves in and out of Aebi Schmidt's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-3.23 9.12 3.33 13 -17 16 62 -27 17 -6.15
Net Cash From Operating Activities
-5.47 -1.68 22 54 -27 5.35 -3.34 34 -18 7.11
Net Cash From Continuing Operating Activities
-5.47 -1.68 22 54 -27 5.35 -3.34 34 -18 7.11
Net Income / (Loss) Continuing Operations
8.75 8.19 4.32 9.48 2.06 -2.32 1.19 8.77 0.67 10
Consolidated Net Income / (Loss)
8.75 8.19 4.32 9.48 2.06 -2.32 1.19 8.77 0.67 10
Depreciation Expense
6.37 6.46 6.56 7.02 6.63 6.43 15 16 14 14
Non-Cash Adjustments To Reconcile Net Income
7.58 -7.12 0.12 -0.71 4.82 -4.17 -35 -15 40 -16
Changes in Operating Assets and Liabilities, net
-28 -9.21 11 38 -40 5.41 15 23 -72 -1.66
Net Cash From Investing Activities
-4.05 -2.33 -2.87 0.13 -3.11 -1.44 14 -4.11 -1.06 -2.44
Net Cash From Continuing Investing Activities
-4.05 -2.33 -2.87 0.13 -3.11 -1.44 14 -4.11 -1.06 -2.44
Purchase of Property, Plant & Equipment
-4.07 -2.34 -2.87 -4.32 -3.11 -2.08 -5.24 -3.78 -1.93 -2.66
Sale of Property, Plant & Equipment
0.02 0.02 0.01 0.01 0.01 0.67 -0.19 0.21 0.88 0.22
Net Cash From Financing Activities
6.96 13 -17 -39 11 10 56 -61 37 -11
Net Cash From Continuing Financing Activities
6.96 13 -17 -39 11 10 56 -61 37 -11
Payment of Dividends
- - - - 0.00 - -2.08 -1.83 -2.00 -1.96
Issuance of Debt
8.15 17 -9.34 -16 17 20 575 - 41 0.50
Other Financing Activities, net
-1.19 -0.23 -7.23 0.34 -5.95 -0.28 -2.44 -0.36 -2.42 -0.53
Effect of Exchange Rate Changes
-0.67 -0.21 0.79 -1.67 0.87 1.68 -4.87 4.51 -0.66 0.63
Cash Interest Paid
8.96 8.24 8.62 7.99 6.45 9.25 14 11 10 10

Annual Balance Sheets for Aebi Schmidt

This table presents Aebi Schmidt's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2024 2025
Period end date 12/31/2024 12/31/2025
Total Assets
1,088 2,008
Total Current Assets
518 878
Cash & Equivalents
65 99
Accounts Receivable
174 311
Inventories, net
231 346
Prepaid Expenses
23 40
Other Current Assets
24 82
Plant, Property, & Equipment, net
69 168
Total Noncurrent Assets
501 963
Goodwill
221 403
Intangible Assets
175 335
Noncurrent Deferred & Refundable Income Taxes
5.69 5.91
Other Noncurrent Operating Assets
99 219
Total Liabilities & Shareholders' Equity
1,088 2,008
Total Liabilities
723 1,193
Total Current Liabilities
267 461
Short-Term Debt
23 47
Accounts Payable
94 235
Accrued Expenses
8.58 18
Current Deferred Revenue
- 20
Current Employee Benefit Liabilities
23 37
Other Current Liabilities
119 105
Total Noncurrent Liabilities
456 732
Long-Term Debt
377 548
Noncurrent Deferred & Payable Income Tax Liabilities
18 24
Other Noncurrent Operating Liabilities
61 160
Commitments & Contingencies
0.00 0.00
Total Equity & Noncontrolling Interests
365 815
Total Preferred & Common Equity
365 815
Total Common Equity
365 815
Common Stock
273 729
Retained Earnings
61 58
Treasury Stock
-0.26 -0.26
Accumulated Other Comprehensive Income / (Loss)
31 28
Noncontrolling Interest
0.08 0.05

Quarterly Balance Sheets for Aebi Schmidt

This table presents Aebi Schmidt's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
1,117 1,219 2,075 2,007 2,016
Total Current Assets
536 606 920 890 897
Cash & Equivalents
48 64 126 116 110
Accounts Receivable
167 183 297 271 276
Inventories, net
260 298 384 379 380
Prepaid Expenses
30 31 30 43 38
Other Current Assets
31 31 83 81 93
Plant, Property, & Equipment, net
70 72 173 163 160
Total Noncurrent Assets
510 541 982 954 958
Goodwill
221 221 415 404 409
Intangible Assets
172 168 341 327 320
Noncurrent Deferred & Refundable Income Taxes
6.58 7.30 7.70 5.73 5.69
Other Noncurrent Operating Assets
111 144 218 218 223
Total Liabilities & Shareholders' Equity
1,117 1,219 2,075 2,007 2,016
Total Liabilities
746 860 1,263 1,192 1,191
Total Current Liabilities
258 308 438 448 453
Short-Term Debt
24 27 25 68 66
Accounts Payable
93 126 230 202 207
Accrued Expenses
9.40 11 18 17 16
Current Deferred Revenue
20 20 23 24 27
Current Employee Benefit Liabilities
19 23 36 33 30
Other Current Liabilities
93 101 105 104 106
Total Noncurrent Liabilities
488 551 825 744 739
Long-Term Debt
402 441 628 561 551
Noncurrent Deferred & Payable Income Tax Liabilities
19 20 36 23 22
Other Noncurrent Operating Liabilities
66 90 160 160 165
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
371 359 812 815 824
Total Preferred & Common Equity
371 359 812 815 824
Total Common Equity
371 359 812 815 824
Common Stock
273 273 729 730 731
Retained Earnings
63 51 51 56 65
Treasury Stock
-0.26 -0.26 -0.26 -0.26 -0.26
Accumulated Other Comprehensive Income / (Loss)
36 35 33 29 28
Noncontrolling Interest
0.07 0.06 0.05 0.03 -0.01

Annual Metrics And Ratios for Aebi Schmidt

This table displays calculated financial ratios and metrics derived from Aebi Schmidt's official financial filings.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 0.00 77,341,785.00
DEI Adjusted Shares Outstanding
0.00 0.00 77,341,785.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 0.13
Growth Metrics
- - -
Profitability Metrics
- - -
Net Operating Profit after Tax (NOPAT)
38 51 63
Return On Investment Capital (ROIC_SIMPLE)
- 6.60% 4.49%
Earnings before Interest and Taxes (EBIT)
55 76 53
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
83 102 97
Valuation Ratios
- - -
Leverage & Solvency
- - -
Liquidity Ratios
- - -
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 -649 -548
Efficiency Ratios
- - -
Capital & Investment Metrics
- - -
Invested Capital
0.00 700 1,311
Increase / (Decrease) in Invested Capital
0.00 700 612
Book Value per Share
$0.00 $9.05 $10.54
Tangible Book Value per Share
$0.00 ($0.78) $1.00
Total Capital
0.00 765 1,410
Total Debt
0.00 400 595
Total Long-Term Debt
0.00 377 548
Net Debt
0.00 335 496
Capital Expenditures (CapEx)
11 14 14
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 209 365
Debt-free Net Working Capital (DFNWC)
0.00 274 463
Net Working Capital (NWC)
0.00 251 416
Net Nonoperating Expense (NNE)
27 20 54
Net Nonoperating Obligations (NNO)
0.00 335 496
Total Depreciation and Amortization (D&A)
27 26 44
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.17
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 58.66M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.17
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 58.78M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 77.44M
Normalized Net Operating Profit after Tax (NOPAT)
38 51 63
Debt Service Ratios
- - -
Payout Ratios
- - -

Quarterly Metrics And Ratios for Aebi Schmidt

This table displays calculated financial ratios and metrics derived from Aebi Schmidt's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
0.00 0.00 0.00 0.00 0.00 40,351,683.00 77,303,254.00 77,341,785.00 77,435,027.00 77,506,125.00
DEI Adjusted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 40,351,683.00 77,303,254.00 77,341,785.00 77,435,027.00 77,506,125.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 -0.06 0.02 0.11 0.01 0.14
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% - -3.72% 4.23% 79.59% - 82.81% 78.73%
EBITDA Growth
0.00% 0.00% 0.00% - -43.34% -52.30% 41.56% - 64.69% 224.36%
EBIT Growth
0.00% 0.00% 0.00% - -57.16% -69.21% 2.53% - 33.76% 334.21%
NOPAT Growth
0.00% 0.00% 0.00% - -24.55% -30.78% 132.61% - -14.60% 90.53%
Net Income Growth
0.00% 0.00% 0.00% - -76.43% -128.36% -72.37% - -67.46% 551.08%
EPS Growth
0.00% 0.00% 0.00% - -75.93% -130.00% -81.82% - -80.00% 333.33%
Operating Cash Flow Growth
0.00% 0.00% 0.00% - -385.66% 418.91% -115.19% - 33.21% 32.97%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 23.15% 27.02%
Invested Capital Growth
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 76.97% 74.47%
Revenue Q/Q Growth
0.00% 2.97% -1.51% - 0.00% 11.46% 69.70% - -13.78% 8.97%
EBITDA Q/Q Growth
0.00% -6.93% -19.34% - 0.00% -21.66% 139.39% - -32.06% 54.30%
EBIT Q/Q Growth
0.00% -9.38% -26.18% - 0.00% -34.87% 145.84% - -44.57% 111.43%
NOPAT Q/Q Growth
0.00% 1.50% -14.21% - 0.00% -6.88% 188.28% - -59.87% 107.75%
Net Income Q/Q Growth
0.00% -6.40% -47.21% - 0.00% -212.61% 151.42% - -92.35% 1,460.95%
EPS Q/Q Growth
0.00% -87.65% -45.00% - 0.00% -115.38% 133.33% - 105.56% 1,300.00%
Operating Cash Flow Q/Q Growth
0.00% 69.35% 1,410.62% - 0.00% 120.12% -162.41% - -152.91% 140.06%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% - 0.00% -1.90% -74.01% - 3.54% 3.23%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% - 0.00% 1.78% 75.46% - 1.24% 0.34%
Profitability Metrics
- - - - - - - - - -
Gross Margin
22.61% 21.53% 20.91% - 21.39% 20.46% 19.97% - 19.18% 19.60%
EBITDA Margin
10.90% 9.85% 8.07% - 6.41% 4.51% 6.36% - 5.78% 8.18%
Operating Margin
7.76% 7.27% 6.22% - 5.78% 4.99% 3.71% - 3.37% 5.45%
EBIT Margin
8.44% 7.42% 5.56% - 3.75% 2.19% 3.18% - 2.75% 5.33%
Profit (Net Income) Margin
3.38% 3.07% 1.65% - 0.83% -0.84% 0.25% - 0.15% 2.11%
Tax Burden Percent
68.78% 72.34% 73.62% - 72.38% 72.29% 159.84% - 57.89% 68.36%
Interest Burden Percent
58.26% 57.21% 40.20% - 30.46% -52.73% 4.99% - 9.27% 57.93%
Effective Tax Rate
31.22% 27.66% 26.38% - 27.62% 0.00% -59.84% - 42.11% 31.64%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 3.26% 6.94%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 1.41% 5.18%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 1.06% 3.99%
Return on Equity (ROE)
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 4.32% 10.93%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - -49.34% -48.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 3.05% 6.43%
Return on Assets (ROA)
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.16% 2.55%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 4.32% 10.93%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
14 14 12 10 10 9.70 28 22 8.90 18
NOPAT Margin
5.33% 5.26% 4.58% - 4.18% 3.49% 5.93% - 1.95% 3.72%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% - 4.41% 5.95% 10.15% - 1.84% 1.76%
Return On Investment Capital (ROIC_SIMPLE)
- - - 1.34% 1.31% 1.17% 1.91% 1.57% 0.62% 1.28%
Cost of Revenue to Revenue
77.39% 78.47% 79.09% - 78.61% 79.54% 80.03% - 80.82% 80.40%
SG&A Expenses to Revenue
11.10% 11.18% 11.48% - 12.33% 12.09% 12.58% - 12.85% 11.22%
R&D to Revenue
2.21% 1.74% 1.77% - 1.86% 1.96% 1.85% - 1.47% 1.30%
Operating Expenses to Revenue
14.86% 14.26% 14.69% - 15.62% 15.47% 16.26% - 15.81% 14.15%
Earnings before Interest and Taxes (EBIT)
22 20 15 20 9.35 6.09 15 23 13 26
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
28 26 21 27 16 13 30 39 26 41
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 - 0.00 0.00 1.18 - 0.92 1.18
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 - 0.00 0.00 17.25 - 8.90 10.25
Price to Revenue (P/Rev)
0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.43 0.50
Price to Earnings (P/E)
0.00 0.00 0.00 - 0.00 0.00 0.00 - 89.92 45.94
Dividend Yield
0.00% 0.00% 0.00% - 0.00% 0.00% 0.20% - 0.77% 0.00%
Earnings Yield
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 1.11% 2.18%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 - 0.00 0.00 1.11 - 0.95 1.11
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.73 0.76
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 - 0.00 0.00 0.00 - 11.76 10.92
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 - 0.00 0.00 0.00 - 22.53 19.36
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 - 0.00 0.00 0.00 - 19.52 22.55
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 - 0.00 0.00 0.00 - 71.07 75.72
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 - 1.15 1.30 0.80 - 0.77 0.75
Long-Term Debt to Equity
0.00 0.00 0.00 - 1.08 1.23 0.77 - 0.69 0.67
Financial Leverage
0.00 0.00 0.00 - 1.02 1.13 0.65 - 0.75 0.77
Leverage Ratio
0.00 0.00 0.00 - 3.01 3.39 2.55 - 2.63 2.73
Compound Leverage Factor
0.00 0.00 0.00 - 0.92 -1.79 0.13 - 0.24 1.58
Debt to Total Capital
0.00% 0.00% 0.00% - 53.46% 56.57% 44.58% - 43.56% 42.84%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% - 3.04% 3.26% 1.71% - 4.70% 4.60%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% - 50.43% 53.31% 42.87% - 38.86% 38.24%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% - 0.01% 0.01% 0.00% - 0.00% 0.00%
Common Equity to Total Capital
0.00% 0.00% 0.00% - 46.53% 43.42% 55.42% - 56.43% 57.17%
Debt to EBITDA
0.00 0.00 0.00 - 0.00 0.00 0.00 - 5.85 4.56
Net Debt to EBITDA
0.00 0.00 0.00 - 0.00 0.00 0.00 - 4.77 3.75
Long-Term Debt to EBITDA
0.00 0.00 0.00 - 0.00 0.00 0.00 - 5.22 4.07
Debt to NOPAT
0.00 0.00 0.00 - 0.00 0.00 0.00 - 9.71 9.40
Net Debt to NOPAT
0.00 0.00 0.00 - 0.00 0.00 0.00 - 7.92 7.73
Long-Term Debt to NOPAT
0.00 0.00 0.00 - 0.00 0.00 0.00 - 8.66 8.39
Altman Z-Score
0.00 0.00 0.00 - 0.00 0.00 0.79 - 1.57 1.81
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% - 0.00% 0.02% 0.01% - 0.01% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.00 0.00 0.00 - 2.08 1.96 2.10 - 1.99 1.98
Quick Ratio
0.00 0.00 0.00 - 0.83 0.80 0.97 - 0.86 0.85
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 0.00 -740 -754 -1,312 -589 -569 -550
Operating Cash Flow to CapEx
-134.97% -72.40% 768.58% - -857.36% 378.27% -61.53% - -1,681.42% 291.27%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 - -113.77 -81.04 -92.20 - -50.09 -49.45
Operating Cash Flow to Interest Expense
-0.60 -0.20 2.52 - -4.08 0.57 -0.23 - -1.56 0.64
Operating Cash Flow Less CapEx to Interest Expense
-1.04 -0.47 2.19 - -4.56 0.42 -0.62 - -1.66 0.42
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 - 0.00 0.00 0.00 - 1.11 1.21
Accounts Receivable Turnover
0.00 0.00 0.00 - 0.00 0.00 0.00 - 7.91 8.49
Inventory Turnover
0.00 0.00 0.00 - 0.00 0.00 0.00 - 4.36 4.64
Fixed Asset Turnover
0.00 0.00 0.00 - 0.00 0.00 0.00 - 14.88 16.77
Accounts Payable Turnover
0.00 0.00 0.00 - 0.00 0.00 0.00 - 9.46 9.44
Days Sales Outstanding (DSO)
0.00 0.00 0.00 - 0.00 0.00 0.00 - 46.17 42.97
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 - 0.00 0.00 0.00 - 83.68 78.62
Days Payable Outstanding (DPO)
0.00 0.00 0.00 - 0.00 0.00 0.00 - 38.57 38.66
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 - 0.00 0.00 0.00 - 91.29 82.93
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
0.00 0.00 0.00 700 750 764 1,340 1,311 1,328 1,332
Invested Capital Turnover
0.00 0.00 0.00 - 0.00 0.00 0.00 - 1.67 1.86
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 0.00 750 764 1,340 612 577 569
Enterprise Value (EV)
0.00 0.00 0.00 - 0.00 0.00 1,489 - 1,265 1,481
Market Capitalization
0.00 0.00 0.00 - 0.00 0.00 962 - 752 973
Book Value per Share
$0.00 $0.00 $0.00 $9.05 $69.02 $8.90 $10.51 $10.54 $10.52 $10.64
Tangible Book Value per Share
$0.00 $0.00 $0.00 ($0.78) ($4.02) ($0.75) $0.72 $1.00 $1.09 $1.23
Total Capital
0.00 0.00 0.00 765 798 827 1,466 1,410 1,444 1,442
Total Debt
0.00 0.00 0.00 400 427 468 653 595 629 618
Total Long-Term Debt
0.00 0.00 0.00 377 402 441 628 548 561 551
Net Debt
0.00 0.00 0.00 335 379 404 527 496 513 508
Capital Expenditures (CapEx)
4.05 2.32 2.86 4.31 3.10 1.41 5.42 3.57 1.06 2.44
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 209 255 261 381 365 394 401
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 274 302 324 507 463 510 511
Net Working Capital (NWC)
0.00 0.00 0.00 251 278 297 482 416 442 444
Net Nonoperating Expense (NNE)
5.06 5.83 7.70 0.77 8.36 12 27 13 8.23 8.01
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 335 379 404 527 496 513 508
Total Depreciation and Amortization (D&A)
6.37 6.46 6.56 7.02 6.63 6.43 15 16 14 14
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 22.73% 20.55%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 29.42% 26.17%
Net Working Capital to Revenue
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 25.50% 22.77%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($1.17) $0.39 ($0.06) $0.02 ($0.18) $0.01 $0.14
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 40.36M 5.38M 40.35M 76.96M 58.66M 77.11M 77.18M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($1.17) $0.39 ($0.06) $0.02 ($0.18) $0.01 $0.14
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 40.36M 40.35M 40.35M 77.13M 58.78M 77.41M 77.52M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 40.35M 77.30M 77.34M 77.44M 77.51M 77.60M
Normalized Net Operating Profit after Tax (NOPAT)
14 14 12 10 10 9.70 12 22 8.90 18
Normalized NOPAT Margin
5.33% 5.26% 4.58% - 4.18% 3.49% 2.60% - 1.95% 3.72%
Pre Tax Income Margin
4.91% 4.25% 2.24% - 1.14% -1.16% 0.16% - 0.25% 3.09%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
2.40 2.34 1.67 - 1.44 0.65 1.05 - 1.10 2.38
NOPAT to Interest Expense
1.52 1.66 1.38 - 1.60 1.04 1.97 - 0.78 1.66
EBIT Less CapEx to Interest Expense
1.95 2.06 1.35 - 0.96 0.50 0.67 - 1.01 2.16
NOPAT Less CapEx to Interest Expense
1.07 1.38 1.05 - 1.13 0.89 1.58 - 0.69 1.44
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 185.64% 37.29%
Augmented Payout Ratio
0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 185.64% 37.29%

Financials Breakdown Chart

Key Financial Trends

Aebi Schmidt’s Q2 2026 results show a meaningful improvement in profitability compared with the restated year-ago quarter. Revenue rose to $496.4 million from $277.7 million, while gross profit increased to $97.3 million. Operating income nearly doubled to $27.0 million, and net income attributable to common shareholders reached $10.5 million, compared with a $2.3 million loss in Q2 2025. The figures should be viewed with some caution because the company’s 2025 results were restated and the balance sheet changed substantially during the period.

Profitability also improved sequentially. The gross margin increased from approximately 19.2% in Q1 2026 to 19.6% in Q2, while the operating margin rose from 3.4% to 5.4%. Diluted earnings per share increased from $0.01 in Q1 to $0.14 in Q2. However, interest expense remained high at $11.1 million, limiting the conversion of operating income into bottom-line earnings.

Cash generation remains mixed. Aebi Schmidt produced $7.1 million of operating cash flow in Q2, reversing the $17.7 million outflow in Q1. For the first half of 2026, operating cash flow was still negative at approximately $10.6 million, although this was an improvement from the approximately $21.2 million outflow in the first half of 2025. Working-capital changes were a significant drag in Q1 but were comparatively modest in Q2.

  • Strong year-over-year revenue growth: Q2 2026 revenue increased approximately 79% from the restated Q2 2025 level, extending the higher revenue scale seen in the second half of 2025.
  • Improved operating profitability: Operating income rose to $27.0 million, and the operating margin improved to about 5.4% from roughly 5.0% in Q2 2025 and 3.4% in Q1 2026.
  • Return to solid net income: Net income attributable to common shareholders improved from a $2.3 million loss in Q2 2025 to $10.5 million in Q2 2026, with diluted EPS rising to $0.14.
  • Better operating cash flow in Q2: The company generated $7.1 million from operations in Q2, compared with a $17.7 million outflow in Q1, indicating some improvement in working-capital performance.
  • Debt declined modestly during Q2: Short-term and long-term debt totaled approximately $617.7 million at June 30, down from about $628.9 million at March 31.
  • Liquidity remains adequate: Cash of $109.7 million and current assets of $897.0 million exceeded current liabilities of $452.6 million, producing a current ratio near 2.0.
  • Dividend payments continued: Aebi Schmidt paid $2.0 million in dividends during Q2 and reported a $0.025 cash dividend per share in Q1, supporting shareholder returns but using cash while first-half operating cash flow remained negative.
  • Capital spending remains moderate: Q2 purchases of property, plant and equipment totaled $2.7 million, below quarterly depreciation of $14.2 million. This supports near-term cash preservation but may warrant monitoring for underinvestment over time.
  • Cash declined during Q2: Net cash fell by $6.2 million during the quarter to $109.7 million, primarily because financing cash outflows of $11.4 million and investing outflows of $2.4 million exceeded operating cash generation.
  • Leverage and intangible-asset exposure remain important risks: Total debt was approximately $617.7 million, while goodwill and intangible assets totaled about $729.4 million. High interest costs and substantial acquisition-related assets could pressure future earnings if operating performance weakens.

Overall, the latest statements point to improving revenue, margins and quarterly earnings, but not yet to consistently strong free cash flow. Investors should watch whether operating cash flow remains positive in coming quarters, whether interest expense declines, and whether the company can sustain its improved operating margin without relying on additional borrowing or balance-sheet changes.

10/11/26 08:13 AM ETAI Generated. May Contain Errors.

Aebi Schmidt Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Aebi Schmidt's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Aebi Schmidt's net income appears to be on a downward trend, with a most recent value of $9.71 million in 2025, falling from $11.20 million in 2023. The previous period was $30.74 million in 2024. See Aebi Schmidt's forecast for analyst expectations on what's next for the company.

Aebi Schmidt's total operating income in 2025 was $73.07 million, based on the following breakdown:
  • Total Gross Profit: $304.05 million
  • Total Operating Expenses: $230.99 million

Over the last 2 years, Aebi Schmidt's total revenue changed from $1.02 billion in 2023 to $1.53 billion in 2025, a change of 50.3%.

In the past 5 quarters, Aebi Schmidt's cash and equivalents has ranged from $47.82 million in Q1 2025 to $125.97 million in Q3 2025, and is currently $109.73 million as of their latest financial filing in Q2 2026.

Aebi Schmidt had total debt of $594.96 million at the end of 2025, a 48.8% increase from 2024, and none in 2023.

Over the last 2 years, Aebi Schmidt's book value per share changed from 0.00 in 2023 to 10.54 in 2025, a change of 1,053.6%.



Financial statements for NASDAQ:AEBI last updated on 8/13/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners