Financial Statements — CALM
Balance Sheet
(in billions USD)| Metric | Q3
2026 | Q2
2026 | 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 | 0.39 | 0.37 | 0.25 | 0.50 | 0.14 | 0.18 | 0.37 | 0.36 | 0.36 | 0.22 | 0.18 | 0.14 | 0.02 | 0.02 | 0.02 | 0.05 | 0.05 | 0.04 |
| Accounts Receivable | 0.19 | 0.24 | 0.24 | 0.42 | 0.31 | 0.27 | 0.21 | 0.17 | 0.13 | 0.21 | 0.26 | 0.18 | 0.14 | 0.15 | 0.13 | 0.13 | 0.12 | 0.08 |
| Inventory | 0.35 | 0.34 | 0.33 | 0.31 | 0.30 | 0.29 | 0.27 | 0.29 | 0.28 | 0.29 | 0.28 | 0.27 | 0.24 | 0.24 | 0.23 | 0.21 | 0.20 | 0.19 |
| Total Current Assets | 1.75 | 1.75 | 1.85 | 1.98 | 1.42 | 1.34 | 1.22 | 1.06 | 1.06 | 1.19 | 0.97 | 0.78 | 0.52 | 0.48 | 0.46 | 0.52 | 0.49 | 0.47 |
| Property, Plant & Equipment | 1.22 | 1.22 | 1.20 | 1.01 | 0.98 | 0.96 | 0.83 | 0.82 | 0.75 | 0.71 | 0.70 | 0.69 | 0.67 | 0.67 | 0.67 | 0.59 | 0.58 | 0.57 |
| Goodwill | 0.09 | 0.09 | 0.08 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Intangible Assets | 0.05 | 0.06 | 0.05 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Non-current Assets* | 1.39 | 1.39 | 1.35 | 1.10 | 1.07 | 1.05 | 0.92 | 0.90 | 0.84 | 0.80 | 0.79 | 0.78 | 0.76 | 0.75 | 0.75 | 0.71 | 0.71 | 0.69 |
| Total Assets | 3.14 | 3.14 | 3.20 | 3.08 | 2.49 | 2.39 | 2.13 | 1.97 | 1.90 | 1.99 | 1.76 | 1.55 | 1.28 | 1.23 | 1.21 | 1.23 | 1.20 | 1.17 |
| Accounts Payable | 0.11 | 0.12 | 0.11 | 0.17 | 0.12 | 0.13 | 0.10 | 0.10 | 0.12 | 0.14 | 0.15 | 0.19 | 0.12 | 0.12 | 0.10 | 0.10 | 0.09 | 0.08 |
| Total Current Liabilities | 0.21 | 0.22 | 0.27 | 0.51 | 0.26 | 0.33 | 0.22 | 0.15 | 0.13 | 0.31 | 0.31 | 0.23 | 0.12 | 0.12 | 0.10 | 0.10 | 0.09 | 0.08 |
| Total Non-current Liabilities* | 0.22 | 0.23 | 0.22 | 0.18 | 0.18 | 0.17 | 0.20 | 0.19 | 0.16 | 0.14 | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | 0.11 | 0.10 | 0.10 |
| Total Liabilities | 0.43 | 0.45 | 0.49 | 0.69 | 0.44 | 0.49 | 0.41 | 0.34 | 0.29 | 0.46 | 0.44 | 0.37 | 0.25 | 0.23 | 0.22 | 0.21 | 0.20 | 0.18 |
| Retained Earnings | 2.80 | 2.77 | 2.70 | 2.34 | 2.00 | 1.86 | 1.68 | 1.58 | 1.57 | 1.50 | 1.28 | 1.15 | 0.99 | 0.96 | 0.96 | 0.98 | 0.97 | 0.96 |
| Total Stockholder Equity* | 2.70 | 2.69 | 2.70 | 2.38 | 2.05 | 1.90 | 1.72 | 1.63 | 1.61 | 1.54 | 1.32 | 1.19 | 1.03 | 1.00 | 1.00 | 1.02 | 1.00 | 0.99 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | 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 |
|---|
| Total Revenue | 0.55 | 0.67 | 0.77 | 0.92 | 1.10 | 1.42 | 0.95 | 0.79 | 0.64 | 0.70 | 0.52 | 0.46 | 0.69 | 1.00 | 0.80 | 0.66 | 0.58 | 0.48 | 0.39 | 0.33 |
| Cost of Revenue | 0.52 | 0.55 | 0.56 | 0.61 | 0.57 | 0.70 | 0.60 | 0.54 | 0.45 | 0.48 | 0.43 | 0.41 | 0.49 | 0.53 | 0.48 | 0.44 | 0.38 | 0.39 | 0.35 | 0.33 |
| Gross Profit | 0.03 | 0.12 | 0.21 | 0.31 | 0.53 | 0.72 | 0.36 | 0.25 | 0.19 | 0.22 | 0.09 | 0.05 | 0.20 | 0.46 | 0.32 | 0.22 | 0.20 | 0.09 | 0.04 | 0.01 |
| Selling, General & Admin | 0.09 | 0.08 | 0.08 | 0.07 | 0.09 | 0.08 | 0.08 | 0.06 | 0.06 | 0.07 | 0.08 | 0.05 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Total Operating Expenses | 0.09 | 0.08 | 0.08 | 0.06 | 0.10 | 0.08 | 0.08 | 0.06 | 0.04 | 0.06 | 0.08 | 0.05 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Operating Income | (0.06) | 0.04 | 0.12 | 0.25 | 0.44 | 0.64 | 0.28 | 0.19 | 0.14 | 0.16 | 0.01 | (0.01) | 0.14 | 0.41 | 0.26 | 0.16 | 0.15 | 0.04 | -0.00 | (0.04) |
| Pretax Income | (0.05) | 0.06 | 0.14 | 0.26 | 0.45 | 0.66 | 0.29 | 0.20 | 0.15 | 0.19 | 0.02 | 0.00 | 0.15 | 0.42 | 0.26 | 0.17 | 0.15 | 0.05 | 0.00 | (0.03) |
| Tax Provision | (0.01) | 0.01 | 0.03 | 0.06 | 0.11 | 0.15 | 0.07 | 0.05 | 0.04 | 0.04 | 0.01 | 0.00 | 0.04 | 0.10 | 0.06 | 0.04 | 0.04 | 0.01 | -0.00 | (0.02) |
| Net Income | (0.04) | 0.05 | 0.10 | 0.20 | 0.34 | 0.51 | 0.22 | 0.15 | 0.11 | 0.15 | 0.02 | 0.00 | 0.11 | 0.32 | 0.20 | 0.13 | 0.11 | 0.04 | 0.00 | (0.02) |
| Basic EPS | -- | 1.07 | 2.14 | 4.13 | 7.05 | 10.42 | 4.49 | 3.08 | 2.32 | 3.01 | 0.35 | 0.02 | 2.28 | 6.64 | 4.08 | 2.58 | 2.27 | 0.81 | 0.02 | (0.37) |
| Diluted EPS | -- | 1.06 | 2.13 | 4.12 | 7.04 | 10.38 | 4.47 | 3.06 | 2.32 | 3.00 | 0.35 | 0.02 | 2.26 | 6.62 | 4.07 | 2.57 | 2.26 | 0.81 | 0.02 | (0.37) |
Cash Flow Statement
(in millions USD)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | 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 |
|---|
| Operating Cash Flow | 2.83 | 103.57 | 94.75 | 278.60 | 413.01 | 571.58 | 122.70 | 117.45 | 213.79 | 163.95 | 49.97 | 23.69 | 156.50 | 361.72 | 171.98 | 172.81 | 105.39 | 36.32 | 8.62 | (24.11) |
| Capital Expenditures | 27.51 | 31.57 | 46.83 | 45.30 | 45.86 | 49.81 | 29.82 | 35.77 | 51.15 | 30.20 | 39.11 | 26.67 | 50.40 | 26.46 | 32.05 | 27.66 | 23.23 | 20.52 | 17.41 | 11.23 |
| Free Cash Flow* | (24.68) | 71.99 | 47.92 | 233.30 | 367.15 | 521.77 | 92.88 | 81.68 | 162.65 | 133.76 | 10.86 | (2.98) | 106.10 | 335.26 | 139.93 | 145.15 | 82.16 | 15.79 | (8.79) | (35.34) |
| Investing Cash Flow | (237.41) | (20.49) | 163.73 | (409.71) | (190.34) | (137.70) | (111.55) | (135.87) | (294.15) | (151.24) | (48.08) | 80.88 | 22.51 | (250.92) | (87.58) | (59.12) | (55.71) | (35.05) | (9.77) | (16.48) |
| Financing Cash Flow | (46.95) | (60.39) | (141.22) | (114.18) | (219.48) | (76.93) | (52.52) | (37.79) | (48.89) | (7.37) | (0.45) | (37.05) | (107.80) | (67.83) | (41.78) | (36.75) | (6.18) | (1.16) | (0.05) | (0.07) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q3
2026 | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q4
2021 | Q3
2021 | Q2
2021 | Q1
2021 | Q4
2020 | Q3
2020 |
|---|
| Dividends Per Share | 0.36 | 0.72 | 1.37 | 3.46 | 1.49 | 1.02 | 1.00 | 0.12 | 0.01 | 2.20 | 1.35 | 0.85 | 0.75 | 0.13 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 |