IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — BIO

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.510.400.370.520.410.410.430.460.390.460.520.600.800.860.730.67
Short-term Investments1.061.021.001.141.211.211.211.301.331.391.331.371.270.480.430.35
Accounts Receivable0.430.460.470.420.460.450.440.460.490.500.430.450.460.420.400.41
Inventory0.770.780.800.790.800.800.780.780.780.750.690.660.610.590.600.61
Total Current Assets2.942.842.813.043.063.063.063.153.143.283.143.253.302.472.292.18
Property, Plant & Equipment0.530.540.550.530.550.530.520.510.510.510.460.470.490.480.480.48
Goodwill0.580.580.580.410.420.410.410.410.410.410.400.350.350.290.290.29
Intangible Assets0.170.180.190.100.110.110.120.130.130.140.150.150.160.170.180.19
Total Non-current Assets*6.856.857.406.497.556.639.558.758.8410.398.929.4311.0717.4912.8311.76
Total Assets9.799.7010.219.5310.609.6912.6111.9011.9813.6712.0612.6814.3719.9515.1213.93
Accounts Payable0.130.130.140.140.120.130.100.110.150.160.140.160.160.140.130.14
Total Current Liabilities0.920.520.550.510.500.490.470.560.580.590.570.610.650.650.590.61
Long-term Debt1.201.201.201.201.201.201.201.201.201.201.201.201.200.010.010.01
Total Non-current Liabilities*2.022.442.542.342.622.423.092.922.953.313.033.153.543.972.942.71
Total Liabilities2.942.963.092.853.122.913.563.483.533.903.603.764.194.623.523.32
Retained Earnings7.657.467.807.488.137.489.648.918.809.979.059.2110.1415.0811.1610.25
Total Stockholder Equity6.856.747.136.687.496.789.058.428.459.768.458.9210.1815.3311.5910.61

* Derived from reported values

Income Statement

(in billions 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 Revenue0.590.690.650.650.590.670.650.640.610.680.630.680.680.730.680.690.700.730.750.72
Cost of Revenue0.280.350.310.310.280.330.290.280.280.310.300.320.310.340.310.300.300.330.310.31
Gross Profit0.310.350.340.350.310.340.360.360.330.370.340.360.360.390.370.400.400.400.440.40
Research & Development0.060.070.070.060.070.080.090.060.070.060.040.070.070.060.070.070.060.070.060.06
Selling, General & Admin0.210.220.210.210.210.200.200.190.210.210.200.210.230.210.210.210.200.220.220.21
Total Operating Expenses0.280.460.280.270.280.280.290.250.280.270.240.270.300.270.280.280.260.290.280.28
Operating Income0.03(0.12)0.070.080.020.060.060.100.040.100.090.090.060.130.090.120.140.110.160.12
Interest Expense0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.000.000.000.00
Pretax Income(0.69)0.93(0.43)0.410.08(0.91)0.86(2.79)0.490.430.14(1.50)0.081.10(0.21)(1.22)(4.37)(2.04)5.021.16
Tax Provision(0.16)0.21(0.09)0.100.02(0.19)0.21(0.62)0.110.080.03(0.34)0.020.27(0.04)(0.30)(1.00)(0.46)1.090.24
Net Income(0.53)0.72(0.34)0.320.06(0.72)0.65(2.17)0.380.350.11(1.16)0.070.83(0.16)(0.93)(3.37)(1.57)3.930.91
Basic EPS(19.55)26.61(12.70)11.672.29(25.93)23.37(76.26)13.4611.793.65(39.59)2.3327.42(5.52)(31.12)(112.57)(52.90)131.7530.71
Diluted EPS(19.55)26.59(12.70)11.672.29--23.34(76.26)13.4511.813.64--2.3227.42(5.52)(31.12)(112.57)(52.10)129.9630.32

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 Flow0.110.160.120.120.130.120.160.100.070.080.100.100.100.090.010.050.050.160.230.15
Capital Expenditures0.030.050.030.050.030.040.040.040.040.040.040.030.040.050.020.010.030.040.030.02
Free Cash Flow*0.080.120.090.070.100.080.120.060.030.040.050.060.060.04(0.02)0.040.020.110.200.13
Investing Cash Flow(0.09)(0.03)(0.04)(0.12)0.00(0.03)(0.06)(0.03)(0.04)0.07(0.01)0.03(0.07)(0.07)(0.08)(0.14)(0.91)(0.55)(0.08)(0.10)
Financing Cash Flow(0.04)0.00(0.05)(0.14)(0.10)(0.03)(0.10)(0.10)0.00(0.20)(0.03)(0.20)0.00(0.09)(0.01)(0.12)1.190.00(0.02)0.00

* Derived from reported values