Financial Statements — AKAM
Balance Sheet
(in billions USD)| Metric | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | 0.62 | 0.93 | 0.85 | 1.10 | 0.57 | 0.45 | 0.47 | 0.46 | 0.30 | 0.30 | 0.46 | 0.43 | 0.38 | 1.26 | 0.58 | 0.46 |
| Short-term Investments | 0.31 | 0.19 | 0.12 | 0.22 | 1.13 | 1.19 | 1.21 | 0.48 | 0.49 | 0.45 | 0.41 | 0.26 | 0.13 | 0.65 | 0.84 | 0.83 |
| Accounts Receivable | 0.88 | 0.77 | 0.78 | 0.76 | 0.70 | 0.70 | 0.72 | 0.71 | 0.70 | 0.71 | 0.62 | 0.67 | 0.72 | 0.66 | 0.66 | 0.67 |
| Total Current Assets | 2.13 | 2.17 | 2.03 | 2.37 | 2.63 | 2.57 | 2.63 | 1.87 | 1.72 | 1.70 | 1.70 | 1.57 | 1.46 | 2.76 | 2.25 | 2.16 |
| Property, Plant & Equipment | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 1.54 | 1.54 | 1.51 |
| Goodwill | 3.20 | 3.17 | 3.17 | 3.16 | 3.15 | 3.15 | 2.85 | 2.84 | 2.85 | 2.78 | 2.75 | 2.76 | 2.75 | 1.68 | 1.69 | 1.68 |
| Intangible Assets | 0.59 | 0.65 | 0.68 | 0.70 | 0.59 | 0.63 | 0.51 | 0.47 | 0.44 | 0.43 | 0.46 | 0.48 | 0.51 | 0.20 | 0.22 | 0.23 |
| Total Non-current Assets* | 9.52 | 8.67 | 8.50 | 7.61 | 7.56 | 7.52 | 7.31 | 7.71 | 6.63 | 6.49 | 6.41 | 6.64 | 6.84 | 5.35 | 5.67 | 5.66 |
| Total Assets | 11.65 | 10.83 | 10.54 | 9.98 | 10.19 | 10.09 | 9.94 | 9.58 | 8.35 | 8.18 | 8.11 | 8.21 | 8.30 | 8.12 | 7.92 | 7.82 |
| Accounts Payable | 0.15 | 0.19 | 0.15 | 0.16 | 0.11 | 0.12 | 0.13 | 0.14 | 0.19 | 0.20 | 0.12 | 0.13 | 0.12 | 0.10 | 0.09 | 0.12 |
| Total Current Liabilities | 1.04 | 0.95 | 0.88 | 2.02 | 1.98 | 1.95 | 0.81 | 0.81 | 0.86 | 0.84 | 0.75 | 0.82 | 0.87 | 0.73 | 0.65 | 0.72 |
| Total Non-current Liabilities* | 5.70 | 5.15 | 5.19 | 3.38 | 3.41 | 3.39 | 4.49 | 4.45 | 3.20 | 3.18 | 3.12 | 3.11 | 3.13 | 2.80 | 2.80 | 2.78 |
| Total Liabilities | 6.74 | 6.10 | 6.07 | 5.40 | 5.40 | 5.33 | 5.30 | 5.26 | 4.06 | 4.01 | 3.87 | 3.93 | 4.00 | 3.53 | 3.44 | 3.50 |
| Retained Earnings | 3.53 | 3.34 | 3.20 | 3.10 | 2.83 | 2.78 | 2.64 | 2.31 | 2.15 | 2.02 | 1.74 | 1.64 | 1.52 | 1.10 | 0.92 | 0.76 |
| Total Stockholder Equity | 4.91 | 4.73 | 4.47 | 4.58 | 4.79 | 4.75 | 4.63 | 4.32 | 4.29 | 4.17 | 4.23 | 4.28 | 4.30 | 4.58 | 4.48 | 4.32 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.07 | 1.09 | 1.05 | 1.04 | 1.02 | 1.02 | 1.00 | 0.98 | 0.99 | 1.00 | 0.97 | 0.94 | 0.92 | 0.93 | 0.88 | 0.90 | 0.90 | 0.91 | 0.86 | 0.85 |
| Cost of Revenue | 0.47 | 0.45 | 0.43 | 0.43 | 0.42 | 0.41 | 0.41 | 0.40 | 0.39 | 0.39 | 0.38 | 0.37 | 0.36 | 0.36 | 0.35 | 0.35 | 0.33 | 0.33 | 0.32 | 0.32 |
| Gross Profit* | 0.60 | 0.64 | 0.63 | 0.62 | 0.60 | 0.61 | 0.60 | 0.58 | 0.59 | 0.60 | 0.58 | 0.56 | 0.55 | 0.57 | 0.54 | 0.56 | 0.57 | 0.58 | 0.54 | 0.53 |
| Research & Development | 0.14 | 0.14 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.11 | 0.11 | 0.10 | 0.09 | 0.11 | 0.09 | 0.09 | 0.10 | 0.09 | 0.08 | 0.08 |
| Selling, General & Admin | 0.16 | 0.18 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.15 | 0.15 | 0.13 | 0.13 |
| Total Operating Expenses* | 0.49 | 0.55 | 0.46 | 0.47 | 0.44 | 0.46 | 0.53 | 0.43 | 0.43 | 0.42 | 0.41 | 0.41 | 0.43 | 0.40 | 0.38 | 0.38 | 0.40 | 0.38 | 0.34 | 0.33 |
| Operating Income | 0.11 | 0.09 | 0.17 | 0.15 | 0.15 | 0.15 | 0.07 | 0.15 | 0.17 | 0.18 | 0.18 | 0.15 | 0.13 | 0.17 | 0.16 | 0.18 | 0.17 | 0.20 | 0.21 | 0.20 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 |
| Pretax Income | 0.12 | -- | 0.17 | 0.15 | 0.17 | 0.16 | 0.07 | 0.17 | 0.19 | 0.20 | 0.18 | 0.15 | 0.13 | 0.17 | 0.16 | 0.17 | 0.16 | 0.18 | 0.19 | 0.19 |
| Tax Provision | 0.02 | 0.02 | 0.03 | 0.05 | 0.05 | 0.02 | 0.02 | 0.04 | 0.01 | 0.04 | 0.02 | 0.02 | 0.03 | (0.01) | 0.05 | 0.05 | 0.03 | 0.02 | 0.01 | 0.02 |
| Net Income | 0.11 | 0.09 | 0.14 | 0.10 | 0.12 | 0.14 | 0.06 | 0.13 | 0.18 | 0.16 | 0.16 | 0.13 | 0.10 | 0.18 | 0.11 | 0.12 | 0.12 | 0.16 | 0.18 | 0.16 |
| Basic EPS | 0.73 | 0.58 | 0.98 | 0.72 | 0.83 | 0.94 | 0.38 | 0.86 | 1.16 | 1.06 | 1.06 | 0.85 | 0.62 | 1.12 | 0.68 | 0.75 | 0.74 | 1.00 | 1.10 | 0.96 |
| Diluted EPS | 0.71 | 0.57 | 0.97 | 0.71 | 0.82 | 0.92 | 0.38 | 0.86 | 1.11 | 1.02 | 1.04 | 0.84 | 0.62 | 1.11 | 0.68 | 0.74 | 0.73 | 0.97 | 1.08 | 0.94 |
* Derived from reported values
Cash Flow Statement
(in billions USD)| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 0.31 | 0.37 | 0.44 | 0.46 | 0.25 | 0.34 | 0.39 | 0.43 | 0.35 | 0.39 | 0.36 | 0.37 | 0.23 | 0.34 | 0.37 | 0.34 | 0.22 | 0.39 | 0.39 | 0.38 |
| Capital Expenditures | 0.10 | 0.13 | 0.11 | 0.15 | 0.12 | 0.09 | 0.11 | 0.09 | 0.09 | 0.07 | 0.13 | 0.11 | 0.14 | 0.07 | 0.05 | 0.07 | 0.05 | 0.06 | 0.07 | 0.11 |
| Free Cash Flow* | 0.21 | 0.23 | 0.33 | 0.31 | 0.13 | 0.25 | 0.28 | 0.34 | 0.26 | 0.32 | 0.23 | 0.25 | 0.09 | 0.28 | 0.32 | 0.27 | 0.17 | 0.32 | 0.32 | 0.27 |
| Investing Cash Flow | (0.32) | (0.37) | (0.37) | (0.68) | 0.88 | (0.24) | (0.12) | (0.29) | (0.15) | (0.32) | (1.16) | (0.25) | (0.12) | (0.09) | (0.10) | (0.12) | (0.32) | (0.84) | 0.39 | (0.16) |
| Financing Cash Flow | (0.29) | -0.00 | 0.01 | (0.04) | (0.55) | (0.14) | (0.16) | (0.16) | (0.22) | (0.06) | 0.97 | (0.12) | (0.36) | (0.18) | (0.23) | (0.17) | (0.06) | (0.27) | (0.09) | (0.10) |
* Derived from reported values