IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — BE

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents2.490.600.570.790.500.580.520.560.770.320.490.240.290.120.200.18
Accounts Receivable0.360.410.470.330.590.520.350.330.350.330.070.080.110.060.050.11
Inventory0.730.700.690.610.580.520.530.480.470.400.250.210.180.180.160.15
Total Current Assets3.952.051.932.011.901.831.581.681.781.240.960.670.720.530.570.58
Property, Plant & Equipment0.400.400.400.410.480.490.500.490.610.600.650.630.610.620.610.60
Goodwill------------------------0.000.00----
Total Non-current Assets*0.710.590.600.600.700.720.710.690.940.950.940.910.930.900.900.87
Total Assets4.662.642.532.612.602.552.292.382.722.191.901.581.651.431.461.45
Accounts Payable0.240.170.140.140.120.100.090.150.190.130.120.130.090.100.090.07
Short-term Debt0.000.000.000.110.11----------------------
Total Current Liabilities0.790.470.390.580.570.390.350.460.830.770.390.390.350.310.410.37
Long-term Debt2.601.131.131.131.131.130.850.840.960.400.480.490.520.500.510.51
Total Non-current Liabilities*2.931.491.521.421.581.711.441.411.550.991.101.121.151.121.031.02
Total Liabilities3.721.961.912.012.152.101.801.872.371.761.491.521.501.431.431.39
Retained Earnings(3.92)(3.99)(3.96)(3.92)(4.00)(3.99)(3.93)(3.87)(3.70)(3.64)(3.52)(3.46)(3.34)(3.23)(3.18)(3.12)
Total Stockholder Equity0.920.650.590.580.430.420.470.490.310.400.17(0.18)(0.09)(0.05)(0.02)0.01

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue746.40772.77513.33396.26319.26567.04321.80326.46226.10341.28383.44285.29258.77446.60276.15227.57185.02326.32190.78212.16
Cost of Revenue8.401.002.403.0011.602.401.901.8015.101.50405.48244.75220.92391.20241.33245.21173.10273.77170.35191.13
Gross Profit225.54239.90151.68107.1288.71219.3278.7368.5238.0892.39(5.21)56.3554.2771.3850.94(1.97)27.9468.7036.8837.34
Research & Development56.8555.8948.7240.7740.6139.4736.3237.3635.4933.5635.1341.4945.6938.3236.1541.6134.5326.7927.6325.67
Selling, General & Admin58.0754.5853.1145.7944.9053.3137.4036.3938.0129.8743.3742.4945.1547.7844.1238.1137.7431.7233.0131.66
Total Operating Expenses153.35152.37143.83110.63107.78114.6188.3991.6587.0979.4598.49110.81117.95111.95103.54100.2093.6082.2180.7780.06
Operating Income72.1987.537.85(3.50)(19.07)104.71(9.65)(23.13)(49.02)12.94(103.71)(54.46)(63.68)(40.57)(52.59)(102.17)(65.66)(13.50)(43.89)(42.71)
Interest Expense------------------150.60(68.00)14.0011.7012.5013.1013.8014.1025.2014.5014.60
Pretax Income74.142.38(22.62)(41.17)(22.98)105.54(14.52)(60.33)(57.04)4.93(167.43)(68.88)(74.66)(50.57)(60.06)(121.18)(82.18)(48.05)(56.50)(58.11)
Tax Provision0.450.950.341.020.430.380.110.86(0.50)0.810.650.180.260.210.34(0.01)0.560.450.160.31
Net Income73.691.43(22.96)(42.19)(23.41)105.16(14.63)(61.18)(56.54)(47.47)(168.08)(69.06)(74.92)(50.78)(57.08)(118.80)(78.36)(33.32)(52.37)(53.86)
Basic EPS0.2599.91(100.00)(0.18)(0.10)0.45(0.06)(0.27)(0.25)0.05(0.80)(0.32)(0.35)(0.20)(0.31)(0.67)(0.44)(0.19)(0.30)(0.31)
Diluted EPS0.2399.91(100.00)(0.18)(0.10)0.45(0.06)(0.27)(0.25)0.05(0.80)(0.32)(0.35)(0.20)(0.31)(0.67)(0.44)(0.19)(0.30)(0.31)

Cash Flow Statement

(in billions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow0.070.420.02(0.21)(0.11)0.48(0.07)(0.18)(0.15)0.12(0.13)(0.05)(0.31)(0.02)(0.07)(0.01)(0.09)0.05(0.07)0.05
Capital Expenditures0.030.020.010.010.010.010.010.010.020.020.020.020.030.040.040.030.020.010.010.02
Free Cash Flow*0.050.400.01(0.22)(0.12)0.47(0.08)(0.19)(0.17)0.11(0.15)(0.07)(0.34)(0.06)(0.11)(0.03)(0.11)0.04(0.08)0.03
Investing Cash Flow(0.05)(0.03)(0.04)(0.01)(0.01)(0.01)(0.01)(0.01)(0.02)(0.02)(0.02)(0.02)(0.03)(0.04)(0.04)(0.03)(0.02)(0.01)(0.01)(0.02)
Financing Cash Flow0.011.470.04(0.01)0.01(0.07)(0.01)0.240.010.00(0.13)0.510.31(0.09)0.36(0.05)(0.01)0.25-0.000.00

* Derived from reported values