Corvane Industries
Management report · August 2026
Highlights
Revenue was $282.23M for January to August across the five companies.
Net income is $3.19M under budget year to date. Two items explain it: a pump order that slipped at Manufacturing, and a legal settlement at the parent in June that no budget carried.
Corvane Connect is $2.02M ahead of budget, with subscriptions growing faster than planned and hiring behind plan.
Aftermarket Services is $1.60M ahead, on parts sales well over budget.
Net income against budget, year to date, by company
Corvane Manufacturing LLC: −$4.32M. Pump sales $4.79M under budget, and a steel tariff raised cost of sales.
Corvane Industries, Inc. (parent): −$2.51M. A legal settlement in June, plus higher litigation and consulting fees.
Corvane Connect LLC: +$2.02M. Subscriptions ahead of budget, hiring behind plan.
Corvane Aftermarket Services LLC: +$1.60M. Parts sales ahead of budget.
Corvane Distribution LLC: On budget.
Profit and loss
| $ thousands | Aug 2026 | Jul 2026 | Change vs Jul | % change |
|---|---|---|---|---|
| Equipment Revenue | 17,968 | 15,890 | 2,078 | 13% |
| Cost of sales | 19,826 | 18,947 | 880 | 5% |
| Other expenses | 1,117 | 784 | 333 | 42% |
| Aftermarket Revenue | 8,930 | 8,789 | 141 | 2% |
| Personnel | 8,834 | 8,727 | 107 | 1% |
| $ thousands | Aug 2026 | Year to date | ||||
|---|---|---|---|---|---|---|
| Actual | Budget | Change vs budget | Actual | Budget | Change vs budget | |
| Revenue | 36,029 | 35,913 | 116 | 282,233 | 284,308 | (2,075) |
| Equipment Revenue | 17,968 | 18,333 | (364) | 141,648 | 146,951 | (5,304) |
| 40100 · Equipment Sales - Industrial Pumps | 9,004 | 9,240 | (236) | 69,274 | 74,068 | (4,794) |
| 40110 · Equipment Sales - Compressors | 5,915 | 6,017 | (102) | 47,649 | 48,230 | (581) |
| 40120 · Equipment Sales - Controls & Drives | 3,194 | 3,223 | (29) | 25,867 | 25,838 | 29 |
| 40190 · Sales Returns & Allowances | (145) | (148) | 3 | (1,142) | (1,185) | 43 |
| Aftermarket Revenue | 8,930 | 8,576 | 354 | 70,392 | 67,759 | 2,634 |
| 40200 · Parts Sales | 4,534 | 4,232 | 302 | 36,036 | 33,437 | 2,599 |
| 40210 · Field Service Revenue | 3,347 | 3,294 | 52 | 26,071 | 26,036 | 35 |
| 40220 · Service Contract Revenue | 1,049 | 1,049 | – | 8,285 | 8,285 | – |
| Distribution Revenue | 4,886 | 4,864 | 22 | 38,924 | 38,695 | 229 |
| 40400 · Distribution Sales - OEM | 2,999 | 2,922 | 78 | 23,535 | 23,242 | 294 |
| 40410 · Distribution Sales - Channel | 2,038 | 2,092 | (55) | 16,592 | 16,649 | (57) |
| 40490 · Customer Rebates | (151) | (150) | (1) | (1,204) | (1,197) | (7) |
| Software Revenue | 4,027 | 3,919 | 108 | 29,556 | 29,126 | 430 |
| 40300 · SaaS Subscriptions | 3,512 | 3,404 | 108 | 25,698 | 25,268 | 430 |
| 40310 · Implementation & Training | 369 | 361 | 8 | 2,739 | 2,721 | 19 |
| 40320 · Usage & Overage | 146 | 153 | (7) | 1,118 | 1,137 | (19) |
| Other Operating Revenue | 217 | 222 | (4) | 1,713 | 1,778 | (64) |
| 49200 · Freight Billed to Customers | 217 | 222 | (4) | 1,713 | 1,778 | (64) |
| 49100 · Management Fee Income (IC) | – | – | – | – | – | – |
| Cost of sales | 19,826 | 19,408 | 419 | 155,630 | 154,556 | 1,074 |
| Cost of sales | 19,826 | 19,408 | 419 | 155,630 | 154,556 | 1,074 |
| 50140 · Distribution Product Cost | 3,499 | 3,460 | 40 | 27,672 | 27,525 | 147 |
| 50100 · Raw Materials - Steel | 3,370 | 3,142 | 229 | 25,584 | 25,183 | 400 |
| 50130 · Purchased Parts for Resale | 2,524 | 2,328 | 197 | 19,795 | 18,390 | 1,405 |
| 50200 · Direct Labor | 2,077 | 2,099 | (23) | 16,644 | 16,689 | (44) |
| 50120 · Components & Electronics | 1,565 | 1,614 | (49) | 12,715 | 12,936 | (221) |
| 50110 · Raw Materials - Castings | 1,541 | 1,497 | 44 | 11,907 | 11,999 | (92) |
| 50800 · Field Technician Labor | 1,343 | 1,381 | (37) | 10,475 | 10,792 | (317) |
| 50300 · Manufacturing Overhead | 795 | 800 | (5) | 6,379 | 6,400 | (21) |
| 50410 · Outbound Freight | 551 | 541 | 10 | 4,278 | 4,321 | (43) |
| 50900 · Customer Support Labor | 420 | 434 | (14) | 3,274 | 3,390 | (116) |
| 50700 · Hosting & Infrastructure | 379 | 368 | 11 | 2,795 | 2,729 | 66 |
| 50320 · Plant Depreciation | 360 | 360 | – | 2,880 | 2,880 | – |
| 50310 · Plant Utilities | 284 | 290 | (6) | 2,458 | 2,465 | (7) |
| 50400 · Inbound Freight | 277 | 277 | – | 2,154 | 2,222 | (69) |
| 50810 · Field Service Travel | 216 | 198 | 18 | 1,541 | 1,562 | (21) |
| 50500 · Warranty Expense | 163 | 166 | (3) | 1,285 | 1,333 | (48) |
| 50330 · Plant Maintenance | 160 | 160 | – | 1,296 | 1,280 | 16 |
| 50210 · Direct Labor - Overtime | 112 | 118 | (5) | 1,090 | 1,110 | (19) |
| 50710 · Third-party Software Royalties | 105 | 102 | 3 | 771 | 758 | 13 |
| 50600 · Scrap & Inventory Adjustments | 85 | 74 | 11 | 639 | 593 | 46 |
| Gross profit | 16,202 | 16,505 | (303) | 126,602 | 129,752 | (3,150) |
| Expenses | 13,608 | 13,905 | (297) | 111,347 | 110,542 | 804 |
| Personnel | 8,834 | 9,286 | (453) | 68,925 | 72,105 | (3,180) |
| 60100 · Salaries & Wages | 4,783 | 5,075 | (292) | 36,635 | 39,025 | (2,391) |
| 60140 · Medical Benefits | 1,443 | 1,490 | (47) | 11,338 | 11,668 | (330) |
| 60130 · Payroll Taxes | 621 | 647 | (27) | 4,826 | 5,033 | (207) |
| 60120 · Commissions | 502 | 498 | 4 | 3,912 | 3,889 | 23 |
| 60110 · Bonus | 421 | 445 | (24) | 3,238 | 3,430 | (193) |
| 60170 · Stock-based Compensation | 385 | 385 | – | 3,080 | 3,080 | – |
| 60150 · 401(k) Match | 302 | 315 | (13) | 2,346 | 2,446 | (100) |
| 60180 · Contractors & Temp Labor | 272 | 295 | (23) | 2,497 | 2,445 | 52 |
| 60190 · Recruiting | 80 | 110 | (30) | 844 | 880 | (36) |
| 60195 · Training & Development | 25 | 26 | (1) | 210 | 208 | 2 |
| Facilities | 917 | 915 | 2 | 7,328 | 7,320 | 8 |
| 61310 · Rent - Warehouse | 430 | 430 | – | 3,440 | 3,440 | – |
| 61300 · Rent - Offices | 272 | 272 | – | 2,176 | 2,176 | – |
| 61330 · Facilities Maintenance | 115 | 114 | 1 | 919 | 912 | 7 |
| 61340 · Janitorial & Security | 71 | 71 | – | 568 | 568 | – |
| 61320 · Utilities - Offices | 29 | 28 | 1 | 225 | 224 | 1 |
| Travel & Entertainment | 865 | 874 | (9) | 7,026 | 6,992 | 34 |
| 61000 · Travel - Airfare | 312 | 322 | (10) | 2,616 | 2,576 | 40 |
| 61030 · Vehicle Expense | 271 | 279 | (8) | 2,259 | 2,232 | 27 |
| 61010 · Travel - Lodging | 211 | 202 | 9 | 1,576 | 1,616 | (40) |
| 61020 · Meals & Entertainment | 70 | 71 | (1) | 575 | 568 | 7 |
| Technology | 855 | 761 | 94 | 6,515 | 6,088 | 427 |
| 61200 · Software & SaaS Tools | 496 | 483 | 13 | 3,869 | 3,864 | 5 |
| 61230 · Cybersecurity | 145 | 143 | 2 | 1,146 | 1,144 | 2 |
| 61220 · Telecommunications | 93 | 93 | – | 746 | 744 | 2 |
| 61240 · AI & Automation Tools | 81 | 420 | ||||
| 61210 · IT Hardware (Expensed) | 39 | 42 | (3) | 334 | 336 | (2) |
| Depreciation & Amortization | 639 | 639 | – | 5,112 | 5,112 | – |
| 61810 · Amortization - Intangibles | 310 | 310 | – | 2,480 | 2,480 | – |
| 61820 · Amortization - Capitalized Software | 185 | 185 | – | 1,480 | 1,480 | – |
| 61800 · Depreciation - Office & IT | 144 | 144 | – | 1,152 | 1,152 | – |
| Marketing | 557 | 549 | 9 | 5,291 | 5,200 | 91 |
| 61100 · Advertising - Digital | 338 | 329 | 10 | 2,700 | 2,630 | 70 |
| 61120 · Marketing Agencies & Content | 174 | 175 | (1) | 1,403 | 1,400 | 3 |
| 61140 · Channel Partner Incentives | 27 | 25 | 2 | 202 | 200 | 2 |
| 61110 · Trade Shows & Events | 18 | 20 | (2) | 837 | 820 | 17 |
| 61130 · Sponsorships | – | – | – | 150 | 150 | – |
| Professional Fees | 433 | 358 | 75 | 7,032 | 3,553 | 3,479 |
| 61430 · Consulting | 231 | 140 | 91 | 1,484 | 1,120 | 364 |
| 61400 · Legal - General | 93 | 115 | (22) | 950 | 920 | 30 |
| 61410 · Legal - Litigation | 64 | 60 | 4 | 1,148 | 480 | 668 |
| 61420 · Audit & Tax | 38 | 35 | 3 | 762 | 745 | 17 |
| 61440 · Board Fees & Expenses | 8 | 8 | – | 288 | 288 | – |
| 61415 · Legal - Settlements | – | 2,400 | ||||
| Insurance | 243 | 243 | – | 1,944 | 1,944 | – |
| 61500 · Insurance - Property & Casualty | 95 | 95 | – | 760 | 760 | – |
| 61520 · Insurance - Product Liability | 90 | 90 | – | 720 | 720 | – |
| 61510 · Insurance - D&O | 58 | 58 | – | 464 | 464 | – |
| General & Administrative | 148 | 156 | (8) | 1,192 | 1,237 | (45) |
| 61780 · Property Taxes | 42 | 42 | – | 336 | 336 | – |
| 61720 · Bad Debt Expense | 33 | 41 | (8) | 281 | 328 | (47) |
| 61710 · Credit Card Processing | 16 | 16 | – | 119 | 117 | 2 |
| 61730 · Dues & Subscriptions | 14 | 14 | – | 112 | 112 | – |
| 61700 · Bank Fees | 12 | 12 | – | 96 | 96 | – |
| 61740 · Office Supplies | 11 | 11 | – | 86 | 88 | (2) |
| 61770 · Licenses & Permits | 9 | 9 | – | 72 | 72 | – |
| 61750 · Postage & Shipping | 6 | 6 | – | 50 | 48 | 2 |
| 61760 · Charitable Contributions | 5 | 5 | – | 40 | 40 | – |
| Research & Development | 117 | 124 | (7) | 983 | 992 | (9) |
| 61600 · R&D Lab Supplies | 52 | 44 | 8 | 339 | 352 | (13) |
| 61610 · Prototype & Testing | 49 | 61 | (12) | 487 | 488 | (1) |
| 61620 · Certifications & Compliance | 16 | 19 | (3) | 157 | 152 | 5 |
| Intercompany | – | – | – | – | – | – |
| 69100 · Management Fees (IC) | – | – | – | – | – | – |
| Net ordinary income | 2,594 | 2,600 | (6) | 15,256 | 19,210 | (3,954) |
| Other income | 37 | 45 | (8) | 356 | 360 | (4) |
| Other income | 37 | 45 | (8) | 356 | 360 | (4) |
| 70100 · Interest Income | 37 | 45 | (8) | 356 | 360 | (4) |
| Other expenses | 1,117 | 1,090 | 27 | 7,636 | 8,401 | (765) |
| Other expenses | 1,117 | 1,090 | 27 | 7,636 | 8,401 | (765) |
| 80100 · Interest Expense - Term Loan | 513 | 479 | 34 | 4,120 | 3,914 | 206 |
| 89100 · Income Tax Expense - Current | 438 | 450 | (12) | 2,309 | 3,233 | (924) |
| 80110 · Interest Expense - Revolver | 101 | 95 | 6 | 798 | 760 | 38 |
| 89200 · Income Tax Expense - Deferred | 40 | 41 | (1) | 210 | 294 | (84) |
| 80120 · Amortization of Debt Costs | 25 | 25 | – | 200 | 200 | – |
| Net income | 1,514 | 1,555 | (41) | 7,976 | 11,169 | (3,193) |
| Net margin | 4.2% | 4.3% | −0.1 pts | 2.8% | 3.9% | −1.1 pts |
| EBITDA | 3,593 | 3,599 | (6) | 23,248 | 27,202 | (3,954) |
| EBITDA margin | 10.0% | 10.0% | −0.0 pts | 8.2% | 9.6% | −1.3 pts |
Results by company
Balance sheet and cash
| $ thousands | Aug 2026 | Jul 2026 | Last year end | Aug 2025 |
|---|---|---|---|---|
| Total assets | 424,167 | 420,915 | 407,708 | 394,463 |
| Cash | 71,184 | 73,053 | 65,537 | 64,616 |
| Current assets | 117,950 | 113,627 | 114,978 | 106,354 |
| Other assets | 144,973 | 145,190 | 146,476 | 147,092 |
| Fixed assets | 90,060 | 89,044 | 80,717 | 76,401 |
| Total liabilities | 239,425 | 238,072 | 234,023 | 228,430 |
| Current liabilities | 149,076 | 147,787 | 141,083 | 132,751 |
| Long-term liabilities | 90,349 | 90,285 | 92,940 | 95,679 |
| Total equity | 184,742 | 182,843 | 173,686 | 166,033 |
| Equity | 176,766 | 176,381 | 166,550 | 165,010 |
| Net income, year to date | 7,976 | 6,462 | 7,136 | 1,023 |
| Total liabilities and equity | 424,167 | 420,915 | 407,708 | 394,463 |
Expenses
| $ thousands | Aug 2026 | Jul 2026 | Change vs Jul | % change vs Jul |
|---|---|---|---|---|
| Cost of sales | 19,826 | 18,947 | 880 | 5% |
| 50140 · Distribution Product Cost (Corvane Distribution LLC) | 3,499 | 3,486 | 14 | – |
| No department | 3,499 | |||
| Pinnacle Seals | 3,499 | |||
| Terrace Hydraulics | – | |||
| 50100 · Raw Materials - Steel (Corvane Manufacturing LLC) | 3,370 | 2,971 | 399 | 13% |
| No department | 3,370 | |||
| Great Lakes Steel Supply | 2,977 | |||
| Carbonfield Metals | 393 | |||
| 50130 · Purchased Parts for Resale (Corvane Aftermarket Services LLC) | 2,524 | 2,484 | 41 | 2% |
| No department | 2,524 | |||
| OEM Parts Consolidated | 2,524 | |||
| 50200 · Direct Labor (Corvane Manufacturing LLC) | 2,077 | 2,101 | (24) | (1%) |
| Production | 2,077 | |||
| Paychex Payroll | 2,077 | |||
| 50120 · Components & Electronics (Corvane Manufacturing LLC) | 1,565 | 1,476 | 89 | 6% |
| No department | 1,565 | |||
| Voltline Electronics | 1,565 | |||
| Precision Drive Components | – | |||
| 50110 · Raw Materials - Castings (Corvane Manufacturing LLC) | 1,541 | 1,358 | 183 | 13% |
| No department | 1,541 | |||
| Hartwell Foundry | 1,541 | |||
| 50800 · Field Technician Labor (Corvane Aftermarket Services LLC) | 1,343 | 1,316 | 28 | 2% |
| Field Service | 1,343 | |||
| Paychex Payroll | 1,343 | |||
| 50300 · Manufacturing Overhead (Corvane Manufacturing LLC) | 795 | 784 | 11 | 1% |
| No department | 795 | |||
| No vendor or customer | 795 | |||
| 50700 · Hosting & Infrastructure (Corvane Connect LLC) | 379 | 370 | 9 | 2% |
| No department | 379 | |||
| Stratus Cloud Services | 379 | |||
| 50320 · Plant Depreciation (Corvane Manufacturing LLC) | 360 | 360 | – | – |
| No department | 360 | |||
| No vendor or customer | 360 | |||
| 50410 · Outbound Freight (Corvane Manufacturing LLC) | 359 | 304 | 54 | 18% |
| No department | 359 | |||
| BlueLine Logistics | 359 | |||
| Crossroads Freight | – | |||
| 50310 · Plant Utilities (Corvane Manufacturing LLC) | 284 | 286 | (2) | (1%) |
| No department | 284 | |||
| Midstate Power & Gas | 284 | |||
| 50400 · Inbound Freight (Corvane Manufacturing LLC) | 277 | 242 | 35 | 15% |
| No department | 277 | |||
| Crossroads Freight | 277 | |||
| BlueLine Logistics | – | |||
| 50900 · Customer Support Labor (Corvane Connect LLC) | 226 | 216 | 9 | 4% |
| Customer Success | 226 | |||
| Paychex Payroll | 226 | |||
| 50810 · Field Service Travel (Corvane Aftermarket Services LLC) | 216 | 192 | 24 | 13% |
| No department | 216 | |||
| Corporate Travel Card | 216 | |||
| 50900 · Customer Support Labor (Corvane Aftermarket Services LLC) | 195 | 195 | – | – |
| Customer Support | 195 | |||
| Paychex Payroll | 195 | |||
| 50500 · Warranty Expense (Corvane Manufacturing LLC) | 163 | 144 | 19 | 13% |
| No department | 163 | |||
| No vendor or customer | 163 | |||
| 50330 · Plant Maintenance (Corvane Manufacturing LLC) | 160 | 184 | (24) | (13%) |
| No department | 160 | |||
| Keystone Industrial Maintenance | 160 | |||
| 50210 · Direct Labor - Overtime (Corvane Manufacturing LLC) | 112 | 115 | (3) | (2%) |
| Production | 112 | |||
| Paychex Payroll | 112 | |||
| 50410 · Outbound Freight (Corvane Distribution LLC) | 105 | 105 | – | – |
| No department | 105 | |||
| Crossroads Freight | 105 | |||
| BlueLine Logistics | – | |||
| 50710 · Third-party Software Royalties (Corvane Connect LLC) | 105 | 103 | 3 | 3% |
| No department | 105 | |||
| GeoMetric Analytics | 105 | |||
| 50410 · Outbound Freight (Corvane Aftermarket Services LLC) | 87 | 87 | (1) | (1%) |
| No department | 87 | |||
| Crossroads Freight | 87 | |||
| BlueLine Logistics | – | |||
| 50600 · Scrap & Inventory Adjustments (Corvane Manufacturing LLC) | 85 | 69 | 16 | 23% |
| No department | 85 | |||
| No vendor or customer | 85 | |||
| Personnel | 8,834 | 8,727 | 107 | 1% |
| 60100 · Salaries & Wages (Corvane Connect LLC) | 1,475 | 1,422 | 53 | 4% |
| Engineering | 838 | |||
| Paychex Payroll | 838 | |||
| Sales | 406 | |||
| Paychex Payroll | 406 | |||
| Marketing | 145 | |||
| Paychex Payroll | 145 | |||
| Operations | 86 | |||
| Paychex Payroll | 86 | |||
| 60100 · Salaries & Wages (Corvane Manufacturing LLC) | 1,427 | 1,403 | 24 | 2% |
| Engineering | 459 | |||
| Paychex Payroll | 459 | |||
| Sales | 426 | |||
| Paychex Payroll | 426 | |||
| Supply Chain | 394 | |||
| Paychex Payroll | 394 | |||
| Plant Admin | 148 | |||
| Paychex Payroll | 148 | |||
| 60100 · Salaries & Wages (Corvane Industries, Inc.) | 1,028 | 1,014 | 13 | 1% |
| Finance | 258 | |||
| Paychex Payroll | 258 | |||
| Executive | 223 | |||
| Paychex Payroll | 223 | |||
| IT | 216 | |||
| Paychex Payroll | 216 | |||
| People | 123 | |||
| Paychex Payroll | 123 | |||
| Marketing | 113 | |||
| Paychex Payroll | 113 | |||
| Legal | 93 | |||
| Paychex Payroll | 93 | |||
| 60140 · Medical Benefits (Corvane Manufacturing LLC) | 697 | 683 | 14 | 2% |
| Production | 488 | |||
| Blue Harbor Health | 488 | |||
| Supply Chain | 71 | |||
| Blue Harbor Health | 71 | |||
| Sales | 57 | |||
| Blue Harbor Health | 57 | |||
| Engineering | 52 | |||
| Blue Harbor Health | 52 | |||
| Plant Admin | 29 | |||
| Blue Harbor Health | 29 | |||
| 60100 · Salaries & Wages (Corvane Distribution LLC) | 501 | 500 | 1 | – |
| Warehouse | 235 | |||
| Paychex Payroll | 235 | |||
| Sales | 198 | |||
| Paychex Payroll | 198 | |||
| Operations | 68 | |||
| Paychex Payroll | 68 | |||
| 60140 · Medical Benefits (Corvane Aftermarket Services LLC) | 360 | 362 | (1) | – |
| Field Service | 256 | |||
| Blue Harbor Health | 256 | |||
| Customer Support | 48 | |||
| Blue Harbor Health | 48 | |||
| Sales | 38 | |||
| Blue Harbor Health | 38 | |||
| Operations | 18 | |||
| Blue Harbor Health | 18 | |||
| 60100 · Salaries & Wages (Corvane Aftermarket Services LLC) | 352 | 356 | (3) | (1%) |
| Sales | 257 | |||
| Paychex Payroll | 257 | |||
| Operations | 95 | |||
| Paychex Payroll | 95 | |||
| 60130 · Payroll Taxes (Corvane Manufacturing LLC) | 252 | 252 | – | – |
| Production | 150 | |||
| Paychex Payroll | 150 | |||
| Engineering | 33 | |||
| Paychex Payroll | 33 | |||
| Sales | 31 | |||
| Paychex Payroll | 31 | |||
| Supply Chain | 28 | |||
| Paychex Payroll | 28 | |||
| Plant Admin | 11 | |||
| Paychex Payroll | 11 | |||
| 60170 · Stock-based Compensation (Corvane Industries, Inc.) | 250 | 250 | – | – |
| Executive | 250 | |||
| No vendor or customer | 250 | |||
| 60120 · Commissions (Corvane Manufacturing LLC) | 208 | 180 | 29 | 16% |
| Sales | 208 | |||
| No vendor or customer | 208 | |||
| 60140 · Medical Benefits (Corvane Connect LLC) | 177 | 176 | 1 | – |
| Engineering | 69 | |||
| Blue Harbor Health | 69 | |||
| Sales | 42 | |||
| Blue Harbor Health | 42 | |||
| Customer Success | 39 | |||
| Blue Harbor Health | 39 | |||
| Marketing | 16 | |||
| Blue Harbor Health | 16 | |||
| Operations | 11 | |||
| Blue Harbor Health | 11 | |||
| 60120 · Commissions (Corvane Connect LLC) | 151 | 153 | (2) | (1%) |
| Sales | 151 | |||
| No vendor or customer | 151 | |||
| 60130 · Payroll Taxes (Corvane Aftermarket Services LLC) | 136 | 134 | 2 | 1% |
| Field Service | 97 | |||
| Paychex Payroll | 97 | |||
| Sales | 19 | |||
| Paychex Payroll | 19 | |||
| Customer Support | 14 | |||
| Paychex Payroll | 14 | |||
| Operations | 7 | |||
| Paychex Payroll | 7 | |||
| 60170 · Stock-based Compensation (Corvane Connect LLC) | 135 | 135 | – | – |
| Engineering | 135 | |||
| No vendor or customer | 135 | |||
| 60150 · 401(k) Match (Corvane Manufacturing LLC) | 123 | 123 | – | – |
| Production | 73 | |||
| No vendor or customer | 73 | |||
| Engineering | 16 | |||
| No vendor or customer | 16 | |||
| Sales | 15 | |||
| No vendor or customer | 15 | |||
| Supply Chain | 14 | |||
| No vendor or customer | 14 | |||
| Plant Admin | 5 | |||
| No vendor or customer | 5 | |||
| 60130 · Payroll Taxes (Corvane Connect LLC) | 122 | 118 | 4 | 4% |
| Engineering | 60 | |||
| Paychex Payroll | 60 | |||
| Sales | 29 | |||
| Paychex Payroll | 29 | |||
| Customer Success | 16 | |||
| Paychex Payroll | 16 | |||
| Marketing | 10 | |||
| Paychex Payroll | 10 | |||
| Operations | 6 | |||
| Paychex Payroll | 6 | |||
| 60110 · Bonus (Corvane Industries, Inc.) | 120 | 119 | 1 | 1% |
| Executive | 56 | |||
| No vendor or customer | 56 | |||
| Finance | 21 | |||
| No vendor or customer | 21 | |||
| IT | 17 | |||
| No vendor or customer | 17 | |||
| People | 10 | |||
| No vendor or customer | 10 | |||
| Marketing | 9 | |||
| No vendor or customer | 9 | |||
| Legal | 7 | |||
| No vendor or customer | 7 | |||
| 60110 · Bonus (Corvane Connect LLC) | 118 | 114 | 4 | 4% |
| Engineering | 67 | |||
| No vendor or customer | 67 | |||
| Sales | 33 | |||
| No vendor or customer | 33 | |||
| Marketing | 12 | |||
| No vendor or customer | 12 | |||
| Operations | 7 | |||
| No vendor or customer | 7 | |||
| 60110 · Bonus (Corvane Manufacturing LLC) | 114 | 112 | 2 | 2% |
| Engineering | 37 | |||
| No vendor or customer | 37 | |||
| Sales | 34 | |||
| No vendor or customer | 34 | |||
| Supply Chain | 31 | |||
| No vendor or customer | 31 | |||
| Plant Admin | 12 | |||
| No vendor or customer | 12 | |||
| 60140 · Medical Benefits (Corvane Distribution LLC) | 108 | 111 | (3) | (3%) |
| Warehouse | 66 | |||
| Blue Harbor Health | 66 | |||
| Sales | 31 | |||
| Blue Harbor Health | 31 | |||
| Operations | 12 | |||
| Blue Harbor Health | 12 | |||
| 60180 · Contractors & Temp Labor (Corvane Connect LLC) | 102 | 101 | 1 | 1% |
| Engineering | 102 | |||
| No vendor or customer | 102 | |||
| 60120 · Commissions (Corvane Aftermarket Services LLC) | 102 | 100 | 2 | 2% |
| Sales | 102 | |||
| No vendor or customer | 102 | |||
| 60140 · Medical Benefits (Corvane Industries, Inc.) | 101 | 100 | 1 | 1% |
| Finance | 30 | |||
| Blue Harbor Health | 30 | |||
| IT | 23 | |||
| Blue Harbor Health | 23 | |||
| People | 17 | |||
| Blue Harbor Health | 17 | |||
| Marketing | 14 | |||
| Blue Harbor Health | 14 | |||
| Executive | 9 | |||
| Blue Harbor Health | 9 | |||
| Legal | 7 | |||
| Blue Harbor Health | 7 | |||
| 60180 · Contractors & Temp Labor (Corvane Distribution LLC) | 97 | 79 | 19 | 24% |
| Warehouse | 97 | |||
| No vendor or customer | 97 | |||
| 60130 · Payroll Taxes (Corvane Industries, Inc.) | 74 | 73 | 1 | 1% |
| Finance | 19 | |||
| Paychex Payroll | 19 | |||
| Executive | 16 | |||
| Paychex Payroll | 16 | |||
| IT | 16 | |||
| Paychex Payroll | 16 | |||
| People | 9 | |||
| Paychex Payroll | 9 | |||
| Marketing | 8 | |||
| Paychex Payroll | 8 | |||
| Legal | 7 | |||
| Paychex Payroll | 7 | |||
| 60180 · Contractors & Temp Labor (Corvane Industries, Inc.) | 72 | 106 | (34) | (32%) |
| IT | 72 | |||
| No vendor or customer | 72 | |||
| 60150 · 401(k) Match (Corvane Aftermarket Services LLC) | 66 | 65 | 1 | 1% |
| Field Service | 47 | |||
| No vendor or customer | 47 | |||
| Sales | 9 | |||
| No vendor or customer | 9 | |||
| Customer Support | 7 | |||
| No vendor or customer | 7 | |||
| Operations | 3 | |||
| No vendor or customer | 3 | |||
| 60150 · 401(k) Match (Corvane Connect LLC) | 60 | 57 | 2 | 4% |
| Engineering | 29 | |||
| No vendor or customer | 29 | |||
| Sales | 14 | |||
| No vendor or customer | 14 | |||
| Customer Success | 8 | |||
| No vendor or customer | 8 | |||
| Marketing | 5 | |||
| No vendor or customer | 5 | |||
| Operations | 3 | |||
| No vendor or customer | 3 | |||
| 60190 · Recruiting (Corvane Connect LLC) | 57 | 65 | (8) | (12%) |
| Operations | 57 | |||
| No vendor or customer | 57 | |||
| 60120 · Commissions (Corvane Distribution LLC) | 41 | 41 | – | – |
| Sales | 41 | |||
| No vendor or customer | 41 | |||
| 60110 · Bonus (Corvane Distribution LLC) | 40 | 40 | – | – |
| Warehouse | 19 | |||
| No vendor or customer | 19 | |||
| Sales | 16 | |||
| No vendor or customer | 16 | |||
| Operations | 5 | |||
| No vendor or customer | 5 | |||
| 60130 · Payroll Taxes (Corvane Distribution LLC) | 36 | 36 | – | – |
| Warehouse | 17 | |||
| Paychex Payroll | 17 | |||
| Sales | 14 | |||
| Paychex Payroll | 14 | |||
| Operations | 5 | |||
| Paychex Payroll | 5 | |||
| 60150 · 401(k) Match (Corvane Industries, Inc.) | 36 | 36 | – | 1% |
| Finance | 9 | |||
| No vendor or customer | 9 | |||
| Executive | 8 | |||
| No vendor or customer | 8 | |||
| IT | 8 | |||
| No vendor or customer | 8 | |||
| People | 4 | |||
| No vendor or customer | 4 | |||
| Marketing | 4 | |||
| No vendor or customer | 4 | |||
| Legal | 3 | |||
| No vendor or customer | 3 | |||
| 60110 · Bonus (Corvane Aftermarket Services LLC) | 28 | 28 | – | (1%) |
| Sales | 21 | |||
| No vendor or customer | 21 | |||
| Operations | 8 | |||
| No vendor or customer | 8 | |||
| 60195 · Training & Development (Corvane Industries, Inc.) | 25 | 29 | (4) | (15%) |
| People | 25 | |||
| No vendor or customer | 25 | |||
| 60190 · Recruiting (Corvane Industries, Inc.) | 23 | 34 | (10) | (31%) |
| People | 23 | |||
| No vendor or customer | 23 | |||
| 60150 · 401(k) Match (Corvane Distribution LLC) | 18 | 18 | – | – |
| Warehouse | 8 | |||
| No vendor or customer | 8 | |||
| Sales | 7 | |||
| No vendor or customer | 7 | |||
| Operations | 2 | |||
| No vendor or customer | 2 | |||
| Facilities | 917 | 931 | (14) | (2%) |
| 61310 · Rent - Warehouse (Corvane Manufacturing LLC) | 185 | 185 | – | – |
| Supply Chain | 185 | |||
| Eastgate Logistics Park | 185 | |||
| 61300 · Rent - Offices (Corvane Industries, Inc.) | 160 | 160 | – | – |
| Finance | 160 | |||
| Crestpoint Office REIT | 160 | |||
| 61310 · Rent - Warehouse (Corvane Distribution LLC) | 150 | 150 | – | – |
| Warehouse | 150 | |||
| Eastgate Logistics Park | 150 | |||
| 61300 · Rent - Offices (Corvane Connect LLC) | 112 | 112 | – | – |
| Operations | 112 | |||
| Crestpoint Office REIT | 112 | |||
| 61310 · Rent - Warehouse (Corvane Aftermarket Services LLC) | 95 | 95 | – | – |
| Operations | 95 | |||
| Eastgate Logistics Park | 95 | |||
| 61330 · Facilities Maintenance (Corvane Manufacturing LLC) | 59 | 65 | (7) | (10%) |
| Plant Admin | 59 | |||
| Keystone Industrial Maintenance | 59 | |||
| 61340 · Janitorial & Security (Corvane Manufacturing LLC) | 31 | 31 | – | – |
| Plant Admin | 31 | |||
| No vendor or customer | 31 | |||
| 61320 · Utilities - Offices (Corvane Industries, Inc.) | 29 | 29 | – | – |
| Finance | 29 | |||
| Midstate Power & Gas | 29 | |||
| 61340 · Janitorial & Security (Corvane Industries, Inc.) | 22 | 22 | – | – |
| Finance | 22 | |||
| No vendor or customer | 22 | |||
| 61330 · Facilities Maintenance (Corvane Distribution LLC) | 21 | 24 | (2) | (10%) |
| Warehouse | 21 | |||
| Keystone Industrial Maintenance | 21 | |||
| 61330 · Facilities Maintenance (Corvane Industries, Inc.) | 20 | 19 | 1 | 4% |
| Finance | 20 | |||
| Keystone Industrial Maintenance | 20 | |||
| 61340 · Janitorial & Security (Corvane Distribution LLC) | 18 | 18 | – | – |
| Warehouse | 18 | |||
| No vendor or customer | 18 | |||
| 61330 · Facilities Maintenance (Corvane Aftermarket Services LLC) | 15 | 21 | (6) | (28%) |
| Operations | 15 | |||
| Keystone Industrial Maintenance | 15 | |||
| Travel & Entertainment | 865 | 862 | 3 | – |
| 61030 · Vehicle Expense (Corvane Aftermarket Services LLC) | 193 | 204 | (11) | (5%) |
| Field Service | 193 | |||
| No vendor or customer | 193 | |||
| 61000 · Travel - Airfare (Corvane Manufacturing LLC) | 112 | 95 | 17 | 17% |
| Sales | 112 | |||
| Corporate Travel Card | 112 | |||
| 61000 · Travel - Airfare (Corvane Industries, Inc.) | 79 | 89 | (9) | (10%) |
| Executive | 79 | |||
| Corporate Travel Card | 79 | |||
| 61010 · Travel - Lodging (Corvane Manufacturing LLC) | 68 | 57 | 11 | 19% |
| Sales | 68 | |||
| Corporate Travel Card | 68 | |||
| 61000 · Travel - Airfare (Corvane Connect LLC) | 67 | 53 | 14 | 27% |
| Sales | 67 | |||
| Corporate Travel Card | 67 | |||
| 61010 · Travel - Lodging (Corvane Industries, Inc.) | 60 | 55 | 6 | 11% |
| Executive | 60 | |||
| Corporate Travel Card | 60 | |||
| 61010 · Travel - Lodging (Corvane Aftermarket Services LLC) | 42 | 37 | 5 | 13% |
| Sales | 42 | |||
| Corporate Travel Card | 42 | |||
| 61030 · Vehicle Expense (Corvane Manufacturing LLC) | 42 | 44 | (3) | (6%) |
| Supply Chain | 42 | |||
| No vendor or customer | 42 | |||
| 61010 · Travel - Lodging (Corvane Connect LLC) | 41 | 45 | (4) | (9%) |
| Sales | 41 | |||
| Corporate Travel Card | 41 | |||
| 61000 · Travel - Airfare (Corvane Aftermarket Services LLC) | 37 | 46 | (9) | (20%) |
| Sales | 37 | |||
| Corporate Travel Card | 37 | |||
| 61030 · Vehicle Expense (Corvane Distribution LLC) | 36 | 43 | (7) | (16%) |
| Warehouse | 36 | |||
| No vendor or customer | 36 | |||
| 61020 · Meals & Entertainment (Corvane Manufacturing LLC) | 31 | 37 | (7) | (18%) |
| Sales | 31 | |||
| Corporate Travel Card | 31 | |||
| 61020 · Meals & Entertainment (Corvane Industries, Inc.) | 20 | 19 | 1 | 8% |
| Executive | 20 | |||
| Corporate Travel Card | 20 | |||
| 61020 · Meals & Entertainment (Corvane Connect LLC) | 19 | 19 | (1) | (4%) |
| Sales | 19 | |||
| Corporate Travel Card | 19 | |||
| 61000 · Travel - Airfare (Corvane Distribution LLC) | 18 | 19 | (1) | (7%) |
| Sales | 18 | |||
| Corporate Travel Card | 18 | |||
| Technology | 855 | 833 | 21 | 3% |
| 61200 · Software & SaaS Tools (Corvane Industries, Inc.) | 166 | 155 | 11 | 7% |
| IT | 166 | |||
| ERP Subscription | 166 | |||
| CRM Platform | – | |||
| 61200 · Software & SaaS Tools (Corvane Connect LLC) | 141 | 134 | 7 | 5% |
| Engineering | 141 | |||
| ERP Subscription | 141 | |||
| CRM Platform | – | |||
| 61200 · Software & SaaS Tools (Corvane Manufacturing LLC) | 99 | 93 | 7 | 7% |
| Plant Admin | 99 | |||
| ERP Subscription | 99 | |||
| 61230 · Cybersecurity (Corvane Industries, Inc.) | 99 | 95 | 3 | 3% |
| IT | 99 | |||
| Sentinel Security Ops | 99 | |||
| 61240 · AI & Automation Tools (Corvane Connect LLC) | 60 | 54 | 7 | 13% |
| Engineering | 60 | |||
| Copilot Enterprise | 60 | |||
| 61200 · Software & SaaS Tools (Corvane Aftermarket Services LLC) | 60 | 61 | (1) | (2%) |
| Operations | 60 | |||
| CRM Platform | 60 | |||
| 61230 · Cybersecurity (Corvane Connect LLC) | 46 | 49 | (3) | (5%) |
| Engineering | 46 | |||
| Sentinel Security Ops | 46 | |||
| 61210 · IT Hardware (Expensed) (Corvane Industries, Inc.) | 39 | 49 | (9) | (19%) |
| IT | 39 | |||
| No vendor or customer | 39 | |||
| 61220 · Telecommunications (Corvane Aftermarket Services LLC) | 39 | 41 | (2) | (6%) |
| Field Service | 39 | |||
| Unity Telecom | 39 | |||
| 61200 · Software & SaaS Tools (Corvane Distribution LLC) | 31 | 30 | – | 1% |
| Operations | 31 | |||
| ERP Subscription | 31 | |||
| 61220 · Telecommunications (Corvane Manufacturing LLC) | 29 | 28 | 1 | 4% |
| Plant Admin | 29 | |||
| Unity Telecom | 29 | |||
| 61220 · Telecommunications (Corvane Industries, Inc.) | 25 | 24 | 1 | 6% |
| IT | 25 | |||
| Unity Telecom | 25 | |||
| 61240 · AI & Automation Tools (Corvane Industries, Inc.) | 21 | 21 | – | – |
| IT | 21 | |||
| Copilot Enterprise | 21 | |||
| Depreciation & Amortization | 639 | 639 | – | – |
| 61810 · Amortization - Intangibles (Corvane Industries, Inc.) | 310 | 310 | – | – |
| Finance | 310 | |||
| No vendor or customer | 310 | |||
| 61820 · Amortization - Capitalized Software (Corvane Connect LLC) | 185 | 185 | – | – |
| Engineering | 185 | |||
| No vendor or customer | 185 | |||
| 61800 · Depreciation - Office & IT (Corvane Industries, Inc.) | 52 | 52 | – | – |
| IT | 52 | |||
| No vendor or customer | 52 | |||
| 61800 · Depreciation - Office & IT (Corvane Manufacturing LLC) | 38 | 38 | – | – |
| Plant Admin | 38 | |||
| No vendor or customer | 38 | |||
| 61800 · Depreciation - Office & IT (Corvane Distribution LLC) | 21 | 21 | – | – |
| Operations | 21 | |||
| No vendor or customer | 21 | |||
| 61800 · Depreciation - Office & IT (Corvane Aftermarket Services LLC) | 19 | 19 | – | – |
| Operations | 19 | |||
| No vendor or customer | 19 | |||
| 61800 · Depreciation - Office & IT (Corvane Connect LLC) | 14 | 14 | – | – |
| Operations | 14 | |||
| No vendor or customer | 14 | |||
| Marketing | 557 | 552 | 5 | 1% |
| 61100 · Advertising - Digital (Corvane Connect LLC) | 284 | 279 | 5 | 2% |
| Marketing | 284 | |||
| Search & Social Ads | 284 | |||
| 61120 · Marketing Agencies & Content (Corvane Industries, Inc.) | 101 | 81 | 20 | 25% |
| Marketing | 101 | |||
| Northlight Creative | 101 | |||
| 61120 · Marketing Agencies & Content (Corvane Connect LLC) | 73 | 87 | (14) | (16%) |
| Marketing | 73 | |||
| Northlight Creative | 73 | |||
| 61100 · Advertising - Digital (Corvane Industries, Inc.) | 54 | 62 | (8) | (13%) |
| Marketing | 54 | |||
| Search & Social Ads | 54 | |||
| 61140 · Channel Partner Incentives (Corvane Distribution LLC) | 27 | 23 | 4 | 15% |
| Sales | 27 | |||
| No vendor or customer | 27 | |||
| 61110 · Trade Shows & Events (Corvane Manufacturing LLC) | 18 | 20 | (2) | (10%) |
| Sales | 18 | |||
| Expo Partners International | 18 | |||
| Professional Fees | 433 | 472 | (39) | (8%) |
| 61430 · Consulting (Corvane Industries, Inc.) | 231 | 233 | (2) | (1%) |
| Executive | 231 | |||
| Bridgewater Strategy Group | 231 | |||
| 61400 · Legal - General (Corvane Industries, Inc.) | 93 | 134 | (42) | (31%) |
| Legal | 93 | |||
| Whitmore & Crane LLP | 93 | |||
| 61410 · Legal - Litigation (Corvane Industries, Inc.) | 64 | 62 | 3 | 4% |
| Legal | 64 | |||
| Barrister Reeve LLP | 64 | |||
| 61420 · Audit & Tax (Corvane Industries, Inc.) | 38 | 35 | 3 | 7% |
| Finance | 38 | |||
| Holloway Grant LLP | 38 | |||
| 61440 · Board Fees & Expenses (Corvane Industries, Inc.) | 8 | 8 | – | – |
| Executive | 8 | |||
| No vendor or customer | 8 | |||
| Insurance | 243 | 243 | – | – |
| 61500 · Insurance - Property & Casualty (Corvane Industries, Inc.) | 95 | 95 | – | – |
| Finance | 95 | |||
| Anchor Mutual Insurance | 95 | |||
| 61520 · Insurance - Product Liability (Corvane Manufacturing LLC) | 68 | 68 | – | – |
| Plant Admin | 68 | |||
| Anchor Mutual Insurance | 68 | |||
| 61510 · Insurance - D&O (Corvane Industries, Inc.) | 58 | 58 | – | – |
| Finance | 58 | |||
| Anchor Mutual Insurance | 58 | |||
| 61520 · Insurance - Product Liability (Corvane Aftermarket Services LLC) | 22 | 22 | – | – |
| Operations | 22 | |||
| Anchor Mutual Insurance | 22 | |||
| General & Administrative | 148 | 153 | (5) | (3%) |
| 61780 · Property Taxes (Corvane Manufacturing LLC) | 42 | 42 | – | – |
| Plant Admin | 42 | |||
| No vendor or customer | 42 | |||
| 61710 · Credit Card Processing (Corvane Connect LLC) | 16 | 16 | – | 1% |
| Operations | 16 | |||
| No vendor or customer | 16 | |||
| 61730 · Dues & Subscriptions (Corvane Industries, Inc.) | 14 | 14 | – | – |
| Finance | 14 | |||
| No vendor or customer | 14 | |||
| 61720 · Bad Debt Expense (Corvane Aftermarket Services LLC) | 12 | 17 | (5) | (27%) |
| Operations | 12 | |||
| No vendor or customer | 12 | |||
| 61700 · Bank Fees (Corvane Industries, Inc.) | 12 | 12 | – | – |
| Finance | 12 | |||
| Summit National Bank | 12 | |||
| 61720 · Bad Debt Expense (Corvane Distribution LLC) | 11 | 9 | 2 | 27% |
| Operations | 11 | |||
| No vendor or customer | 11 | |||
| 61740 · Office Supplies (Corvane Industries, Inc.) | 11 | 11 | – | 1% |
| Finance | 11 | |||
| No vendor or customer | 11 | |||
| 61720 · Bad Debt Expense (Corvane Manufacturing LLC) | 10 | 13 | (3) | (26%) |
| Plant Admin | 10 | |||
| No vendor or customer | 10 | |||
| 61770 · Licenses & Permits (Corvane Manufacturing LLC) | 9 | 9 | – | – |
| Plant Admin | 9 | |||
| No vendor or customer | 9 | |||
| 61750 · Postage & Shipping (Corvane Industries, Inc.) | 6 | 6 | – | – |
| Finance | 6 | |||
| No vendor or customer | 6 | |||
| 61760 · Charitable Contributions (Corvane Industries, Inc.) | 5 | 5 | – | – |
| Executive | 5 | |||
| No vendor or customer | 5 | |||
| Research & Development | 117 | 148 | (31) | (21%) |
| 61600 · R&D Lab Supplies (Corvane Manufacturing LLC) | 52 | 49 | 3 | 5% |
| Engineering | 52 | |||
| Labcraft Supply | 52 | |||
| 61610 · Prototype & Testing (Corvane Manufacturing LLC) | 49 | 74 | (24) | (33%) |
| Engineering | 49 | |||
| Labcraft Supply | 49 | |||
| 61620 · Certifications & Compliance (Corvane Manufacturing LLC) | 16 | 25 | (9) | (37%) |
| Engineering | 16 | |||
| No vendor or customer | 16 | |||
| Total | 33,435 | 32,507 | 927 | 3% |
Vendor, customer, class and department detail covers actual months where ledger detail was pulled or uploaded; everything else is shown as "Not split".
Forecast
Appendix
Open a line with ▸ to see the companies and accounts behind it.
Consolidated budget against actual $ thousands
| ActualAug 26 | BudgetAug 26 | Variancefav (unfav) | Var %Aug 26 | ActualYTD 26 | BudgetYTD 26 | Variancefav (unfav) | Var %YTD 26 | |
|---|---|---|---|---|---|---|---|---|
| 36,029 | 35,913 | 116 | 0% | 282,233 | 284,308 | (2,075) | (1%) | |
| 19,826 | 19,408 | (419) | (2%) | 155,630 | 154,556 | (1,074) | (1%) | |
| Gross profit | 16,202 | 16,505 | (303) | (2%) | 126,602 | 129,752 | (3,150) | (2%) |
| 13,608 | 13,905 | 297 | 2% | 111,347 | 110,542 | (804) | (1%) | |
| Net ordinary income | 2,594 | 2,600 | (6) | (0%) | 15,256 | 19,210 | (3,954) | (21%) |
| 37 | 45 | (8) | (17%) | 356 | 360 | (4) | (1%) | |
| 1,117 | 1,090 | (27) | (3%) | 7,636 | 8,401 | 765 | 9% | |
| Net income | 1,514 | 1,555 | (41) | (3%) | 7,976 | 11,169 | (3,193) | (29%) |
| Net income before tax | 1,992 | 2,046 | (53) | (3%) | 10,495 | 14,696 | (4,201) | (29%) |
| EBITDA | 3,593 | 3,599 | (6) | (0%) | 23,248 | 27,202 | (3,954) | (15%) |
Against Budget 2026. Variances are favourable when positive.
Net income, budget to actual $ thousands
| Aug 26month | YTD 26to Aug 26 | |
|---|---|---|
| Budgeted net income | 1,555 | 11,169 |
| (473) | (4,324) | |
| (51) | (2,511) | |
| 295 | 2,023 | |
| 216 | 1,599 | |
| (28) | 20 | |
| Actual net income | 1,514 | 7,976 |
Each step is a company’s actual less its budget, as it moves net income; open one for its lines and accounts.
Net income by company $ thousands
| Sep 25 | Oct 25 | Nov 25 | Dec 25 | Jan 26 | Feb 26 | Mar 26 | Apr 26 | May 26 | Jun 26 | Jul 26 | Aug 26 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (3,236) | (3,080) | (3,147) | (3,573) | (3,053) | (3,290) | (3,740) | (3,313) | (3,213) | (5,585) | (3,077) | (3,261) | |
| 3,271 | 2,963 | 3,191 | 4,325 | 1,745 | 2,361 | 4,013 | 1,853 | 2,208 | 3,675 | 1,319 | 2,533 | |
| 2,110 | 2,064 | 2,065 | 2,142 | 2,595 | 2,518 | 2,574 | 2,727 | 2,598 | 2,592 | 2,557 | 2,629 | |
| (575) | (839) | (552) | (470) | (518) | (475) | (393) | (371) | (700) | (389) | (282) | (299) | |
| (143) | (80) | (122) | (200) | (52) | (98) | (48) | (85) | (35) | (100) | (58) | (88) | |
| Total | 1,427 | 1,029 | 1,434 | 2,223 | 718 | 1,017 | 2,405 | 812 | 858 | 194 | 459 | 1,514 |
A company inside another is shown beneath it and counted once, in its parent.
Consolidated cash flow, this month against last $ thousands
| Aug 26 | Jul 26 | Change | Change % | |
|---|---|---|---|---|
| Beginning cash | 73,053 | 62,388 | 10,665 | 17% |
| Net income | 1,514 | 459 | 1,055 | 230% |
| (2,994) | 4,218 | (7,212) | (171%) | |
| Operating cash flow | (1,480) | 4,677 | (6,157) | (132%) |
| (800) | (957) | 158 | 16% | |
| 410 | 6,945 | (6,535) | (94%) | |
| Change in cash | (1,869) | 10,665 | (12,534) | (118%) |
| 71,184 | 73,053 | (1,869) | (3%) |
Consolidated full-year forecast $ thousands
| Actualto Aug 26 | ForecastSep 26–Dec 26 | FY 26forecast | BudgetFY 26 | vs budgetfav (unfav) | FY 25actual | vs last yearfav (unfav) | |
|---|---|---|---|---|---|---|---|
| 282,233 | 143,386 | 425,619 | 440,167 | (14,548) | 394,032 | 31,586 | |
| 155,630 | 79,643 | 235,274 | 237,165 | 1,891 | 219,622 | (15,651) | |
| Gross profit | 126,602 | 63,743 | 190,345 | 203,002 | (12,657) | 174,410 | 15,935 |
| 111,347 | 57,717 | 169,063 | 167,643 | (1,420) | 157,266 | (11,797) | |
| Net ordinary income | 15,256 | 6,026 | 21,282 | 35,359 | (14,077) | 17,144 | 4,138 |
| 356 | 154 | 510 | 540 | (30) | 536 | (26) | |
| 7,636 | 3,487 | 11,123 | 14,122 | 2,999 | 10,544 | (579) | |
| Net income | 7,976 | 2,693 | 10,669 | 21,777 | (11,108) | 7,136 | 3,533 |
The sum of each company's forecast, from its drivers (base scenario). Budget columns count only companies with a budget.
Consolidated forecast by month $ thousands
| Aug 26actual | Sep 26forecast | Oct 26forecast | Nov 26forecast | Dec 26forecast | |
|---|---|---|---|---|---|
| Revenue | 36,029 | 35,839 | 35,915 | 35,890 | 35,742 |
| Cost of sales and expenses | 33,435 | 34,333 | 34,408 | 34,383 | 34,236 |
| Other income less other expenses | (1,080) | (833) | (833) | (833) | (833) |
| Net income | 1,514 | 673 | 673 | 673 | 673 |
| Ending cash | 71,184 | 73,952 | 75,649 | 77,346 | 79,043 |
Ending cash carries net income, adds back depreciation, moves with the days customers take to pay and the days taken to pay suppliers, and includes the loan repayments, distributions and other cash items on the Forecast page.
Consolidated reforecast against actual $ thousands
| ActualAug 26 | ReforecastAug 26 | Variancefav (unfav) | Var %Aug 26 | ActualYTD 26 | ReforecastYTD 26 | Variancefav (unfav) | Var %YTD 26 | |
|---|---|---|---|---|---|---|---|---|
| 36,029 | 36,340 | (312) | (1%) | 282,233 | 282,920 | (687) | (0%) | |
| 19,826 | 19,916 | 90 | 0% | 155,630 | 155,833 | 202 | 0% | |
| Gross profit | 16,202 | 16,424 | (222) | (1%) | 126,602 | 127,087 | (485) | (0%) |
| 13,608 | 13,699 | 91 | 1% | 111,347 | 111,461 | 115 | 0% | |
| Net ordinary income | 2,594 | 2,725 | (131) | (5%) | 15,256 | 15,626 | (370) | (2%) |
| 37 | 45 | (8) | (17%) | 356 | 373 | (17) | (5%) | |
| 1,117 | 1,151 | 33 | 3% | 7,636 | 7,729 | 93 | 1% | |
| Net income | 1,514 | 1,620 | (106) | (7%) | 7,976 | 8,270 | (294) | (4%) |
| Net income before tax | 1,992 | 2,131 | (139) | (7%) | 10,495 | 10,882 | (386) | (4%) |
| EBITDA | 3,593 | 3,724 | (131) | (4%) | 23,248 | 23,618 | (370) | (2%) |
Against Q2 Reforecast 2026. Variances are favourable when positive.
13-week cash forecast $ thousands
| Wk 1Sep 4 | Wk 2Sep 11 | Wk 3Sep 18 | Wk 4Sep 25 | Wk 5Oct 2 | Wk 6Oct 9 | Wk 7Oct 16 | Wk 8Oct 23 | Wk 9Oct 30 | Wk 10Nov 6 | Wk 11Nov 13 | Wk 12Nov 20 | Wk 13Nov 27 | Total13 wks | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning cash | 71,184 | 69,184 | 72,574 | 68,389 | 71,254 | 69,314 | 72,704 | 70,969 | 74,854 | 73,834 | 76,909 | 75,039 | 78,784 | 71,184 |
| Customer receipts | 8,640 | 8,120 | 8,310 | 8,450 | 8,790 | 8,180 | 8,260 | 8,420 | 8,850 | 8,730 | 8,150 | 8,290 | 7,480 | 108,670 |
| Other receipts | 60 | 40 | 35 | 45 | 60 | 40 | 35 | 45 | 60 | 55 | 40 | 35 | 30 | 580 |
| Total cash in | 8,700 | 8,160 | 8,345 | 8,495 | 8,850 | 8,220 | 8,295 | 8,465 | 8,910 | 8,785 | 8,190 | 8,325 | 7,510 | 109,250 |
| Payroll | (5,340) | – | (5,350) | – | (5,360) | – | (5,370) | – | (5,380) | – | (5,390) | – | (5,400) | (37,590) |
| Suppliers and operating costs | (4,180) | (4,560) | (4,470) | (4,310) | (4,240) | (4,610) | (4,420) | (4,350) | (4,290) | (4,540) | (4,430) | (4,360) | (3,890) | (56,650) |
| Rent, insurance and leases | (940) | – | – | – | (940) | – | – | – | – | (940) | – | – | – | (2,820) |
| Capital spending | (240) | (210) | (260) | (230) | (250) | (220) | (240) | (230) | (260) | (230) | (240) | (220) | (200) | (3,030) |
| Income taxes | – | – | (2,450) | – | – | – | – | – | – | – | – | – | – | (2,450) |
| Loan payments | – | – | – | (1,090) | – | – | – | – | – | – | – | – | – | (1,090) |
| Total cash out | (10,700) | (4,770) | (12,530) | (5,630) | (10,790) | (4,830) | (10,030) | (4,580) | (9,930) | (5,710) | (10,060) | (4,580) | (9,490) | (103,630) |
| Net cash flow | (2,000) | 3,390 | (4,185) | 2,865 | (1,940) | 3,390 | (1,735) | 3,885 | (1,020) | 3,075 | (1,870) | 3,745 | (1,980) | 5,620 |
| Ending cash | 69,184 | 72,574 | 68,389 | 71,254 | 69,314 | 72,704 | 70,969 | 74,854 | 73,834 | 76,909 | 75,039 | 78,784 | 76,804 | 76,804 |
| Above minimum cash ($60M) | 9,184 | 12,574 | 8,389 | 11,254 | 9,314 | 12,704 | 10,969 | 14,854 | 13,834 | 16,909 | 15,039 | 18,784 | 16,804 | 16,804 |
Weeks end on Friday. Payroll runs every other Friday, rent, insurance and leases go out in the first week of each month, and the September 15 estimated tax payment and the quarterly term-loan payment are on their dates. Lowest point: week 3 (Sep 18), $68.4M, $8.4M above Corvane's $60M minimum cash.
Consolidated cash flow $ thousands
| Sep 25 | Oct 25 | Nov 25 | Dec 25 | Jan 26 | Feb 26 | Mar 26 | Apr 26 | May 26 | Jun 26 | Jul 26 | Aug 26 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning cash | 64,616 | 60,437 | 62,815 | 68,704 | 65,537 | 76,561 | 75,997 | 66,476 | 69,678 | 66,576 | 62,388 | 73,053 |
| Net income | 1,427 | 1,029 | 1,434 | 2,223 | 718 | 1,017 | 2,405 | 812 | 858 | 194 | 459 | 1,514 |
| (3,422) | 1,522 | (781) | (3,362) | 10,549 | (893) | (9,750) | 2,892 | (3,138) | (2,188) | 4,218 | (2,994) | |
| Operating cash flow | (1,995) | 2,551 | 653 | (1,139) | 11,266 | 124 | (7,345) | 3,704 | (2,281) | (1,994) | 4,677 | (1,480) |
| (1,094) | (582) | (1,086) | (939) | (652) | (1,099) | (1,087) | (911) | (1,231) | (1,104) | (957) | (800) | |
| (1,090) | 410 | 6,322 | (1,090) | 410 | 410 | (1,090) | 410 | 410 | (1,090) | 6,945 | 410 | |
| Change in cash | (4,179) | 2,379 | 5,889 | (3,167) | 11,025 | (565) | (9,521) | 3,202 | (3,102) | (4,188) | 10,665 | (1,869) |
| 60,437 | 62,815 | 68,704 | 65,537 | 76,561 | 75,997 | 66,476 | 69,678 | 66,576 | 62,388 | 73,053 | 71,184 |