IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — CALM

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.390.370.250.500.140.180.370.360.360.220.180.140.020.020.020.050.050.04
Accounts Receivable0.190.240.240.420.310.270.210.170.130.210.260.180.140.150.130.130.120.08
Inventory0.350.340.330.310.300.290.270.290.280.290.280.270.240.240.230.210.200.19
Total Current Assets1.751.751.851.981.421.341.221.061.061.190.970.780.520.480.460.520.490.47
Property, Plant & Equipment1.221.221.201.010.980.960.830.820.750.710.700.690.670.670.670.590.580.57
Goodwill0.090.090.080.050.050.050.050.050.040.040.040.040.040.040.040.040.040.04
Intangible Assets0.050.060.050.020.020.020.020.020.020.020.020.020.020.020.020.020.020.02
Total Non-current Assets*1.391.391.351.101.071.050.920.900.840.800.790.780.760.750.750.710.710.69
Total Assets3.143.143.203.082.492.392.131.971.901.991.761.551.281.231.211.231.201.17
Accounts Payable0.110.120.110.170.120.130.100.100.120.140.150.190.120.120.100.100.090.08
Total Current Liabilities0.210.220.270.510.260.330.220.150.130.310.310.230.120.120.100.100.090.08
Total Non-current Liabilities*0.220.230.220.180.180.170.200.190.160.140.140.140.130.120.120.110.100.10
Total Liabilities0.430.450.490.690.440.490.410.340.290.460.440.370.250.230.220.210.200.18
Retained Earnings2.802.772.702.342.001.861.681.581.571.501.281.150.990.960.960.980.970.96
Total Stockholder Equity*2.702.692.702.382.051.901.721.631.611.541.321.191.031.001.001.021.000.99

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Total Revenue0.550.670.770.921.101.420.950.790.640.700.520.460.691.000.800.660.580.480.390.33
Cost of Revenue0.520.550.560.610.570.700.600.540.450.480.430.410.490.530.480.440.380.390.350.33
Gross Profit0.030.120.210.310.530.720.360.250.190.220.090.050.200.460.320.220.200.090.040.01
Selling, General & Admin0.090.080.080.070.090.080.080.060.060.070.080.050.060.060.060.050.050.050.050.05
Total Operating Expenses0.090.080.080.060.100.080.080.060.040.060.080.050.060.060.060.050.050.050.050.05
Operating Income(0.06)0.040.120.250.440.640.280.190.140.160.01(0.01)0.140.410.260.160.150.04-0.00(0.04)
Pretax Income(0.05)0.060.140.260.450.660.290.200.150.190.020.000.150.420.260.170.150.050.00(0.03)
Tax Provision(0.01)0.010.030.060.110.150.070.050.040.040.010.000.040.100.060.040.040.01-0.00(0.02)
Net Income(0.04)0.050.100.200.340.510.220.150.110.150.020.000.110.320.200.130.110.040.00(0.02)
Basic EPS--1.072.144.137.0510.424.493.082.323.010.350.022.286.644.082.582.270.810.02(0.37)
Diluted EPS--1.062.134.127.0410.384.473.062.323.000.350.022.266.624.072.572.260.810.02(0.37)

Cash Flow Statement

(in millions USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow2.83103.5794.75278.60413.01571.58122.70117.45213.79163.9549.9723.69156.50361.72171.98172.81105.3936.328.62(24.11)
Capital Expenditures27.5131.5746.8345.3045.8649.8129.8235.7751.1530.2039.1126.6750.4026.4632.0527.6623.2320.5217.4111.23
Free Cash Flow*(24.68)71.9947.92233.30367.15521.7792.8881.68162.65133.7610.86(2.98)106.10335.26139.93145.1582.1615.79(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)80.8822.51(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)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q4 2021Q3 2021Q2 2021Q1 2021Q4 2020Q3 2020
Dividends Per Share0.360.721.373.461.491.021.000.120.012.201.350.850.750.130.000.030.000.000.000.00