Innovate Corp. balance sheet
At the end of fiscal 2025, Innovate Corp. had total assets of $950m, total liabilities of $1.17bn and shareholders' equity of −$240m. It held $108m in cash against $687m of debt: net debt of $579m.
Balance sheet
| Fiscal year | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 42 | 41 | 23 | 9 | 108 | 159 | 115 | 98 | 301 | 23 | 44 | 46 | 80 | 81 | 42 | 108 | 88 |
| Receivables | 77 | 82 | 18 | 19 | 152 | 211 | 268 | 322 | 379 | 229 | 135 | 255 | 255 | 278 | 192 | 239 | 284 |
| Inventory | — | — | — | 0 | 15 | 12 | 10 | 13 | 21 | 11 | 10 | 17 | 19 | 22 | 21 | 16 | 15 |
| Total current assets | 138 | 138 | 87 | 75 | 332 | — | — | — | — | — | 6,227 | 443 | 536 | 518 | 391 | 451 | 479 |
| Goodwill | 64 | 72 | 61 | 3 | 31 | 61 | 98 | 132 | 151 | 110 | 111 | 127 | 127 | 127 | 127 | 106 | 106 |
| Total assets | 514 | 544 | 301 | 88 | 720 | 2,743 | 2,835 | 3,218 | 6,504 | 6,958 | 6,724 | 1,081 | 1,152 | 1,044 | 891 | 950 | 1,007 |
| Accounts payable | 37 | 47 | 12 | 7 | 80 | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred revenue (current) | — | — | — | — | — | — | — | — | — | — | 33 | 79 | 99 | 154 | 109 | 172 | 183 |
| Total current liabilities | 137 | 146 | 78 | 32 | 200 | — | — | — | — | — | 5,933 | 440 | 417 | 414 | 483 | 1,034 | 1,083 |
| Short-term debt | 1 | 2 | 0 | 0 | 10 | — | — | — | — | — | 434 | 70 | 31 | 31 | 162 | 519 | 554 |
| Long-term debt | 243 | 246 | 128 | 0 | 333 | 372 | 428 | — | — | 1,025 | 128 | 557 | 684 | 679 | 501 | 80 | 62 |
| Total debt | 244 | 249 | 128 | 0 | 346 | 382 | 438 | 593 | 744 | 1,025 | 577 | 631 | 725 | 723 | 668 | 687 | 626 |
| Total liabilities | 431 | 442 | 233 | 33 | 572 | 2,569 | 2,736 | 3,002 | 6,282 | 6,493 | 6,108 | 1,069 | 1,181 | 1,180 | 1,035 | 1,165 | 1,227 |
| Shareholders' equity | 79 | 94 | 69 | 54 | 79 | 94 | 44 | 73 | 88 | 350 | 560 | −84 | −121 | −166 | −180 | −240 | −243 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | 69 | 79 | — | 143 | 134 | — | — | 96 | 92 | 29 | 37 | 25 | 23 |
| Net debt (negative = net cash) | 202 | 208 | 105 | −9 | 238 | 223 | 323 | 495 | 443 | 1,002 | 533 | 585 | 645 | 642 | 627 | 579 | 539 |
| Shares outstanding | — | — | — | — | — | — | — | — | — | — | — | — | — | 8m | 13m | 14m | 14m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 191 | 192 | 165 | 243 | 266 | 239 | 186 | 284 |
| Inventory | 21 | 21 | 20 | 21 | 18 | 16 | 15 | 15 |
| Total current assets | 400 | 391 | 372 | 398 | 421 | 451 | 406 | 479 |
| Goodwill | 127 | 127 | 127 | 127 | 127 | 106 | 127 | 106 |
| Total assets | 897 | 891 | 868 | 891 | 913 | 950 | 937 | 1,007 |
| Deferred revenue (current) | 86 | 109 | 95 | 173 | 176 | 172 | 157 | 183 |
| Total current liabilities | 468 | 483 | 848 | 873 | 974 | 1,034 | 1,020 | 1,083 |
| Short-term debt | 189 | 162 | 524 | 478 | 572 | 519 | 611 | 554 |
| Long-term debt | 502 | 501 | 140 | 160 | 97 | 80 | 69 | 62 |
| Total debt | 692 | 663 | 663 | 638 | 669 | 599 | 680 | 616 |
| Total liabilities | 1,023 | 1,035 | 1,037 | 1,080 | 1,121 | 1,165 | 1,169 | 1,227 |
| Shareholders' equity | −163 | −180 | −204 | −225 | −233 | −240 | −256 | −243 |
| Non-controlling interests and other (assets − liabilities − equity) | 38 | 37 | 35 | 36 | 26 | 25 | 24 | 23 |
| Shares outstanding | 13m | 13m | 13m | 13m | 14m | 14m | 14m | 14m |
Compare with peers
- Argan Inc balance sheet
- Orion Group Holdings Inc balance sheet
- Matrix Service Co balance sheet
- Cadeler A/s balance sheet
- Limbach Holdings, Inc. balance sheet
Head to head: AGX vs VATEORN vs VATEMTRX vs VATE
More: Construction & Engineering stocks compared, Industrials sector, rankings of US companies