Financial Statements — CMCO
Balance Sheet
(in billions USD)| Metric | Q3
2026 | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.04 | 0.03 | 0.03 | 0.04 | 0.06 | 0.07 | 0.10 | 0.10 | 0.11 | 0.08 | 0.11 | 0.09 | 0.19 | 0.19 | 0.15 |
| Accounts Receivable | 0.17 | 0.18 | 0.18 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.15 | 0.13 | 0.12 | 0.09 | 0.09 | 0.10 |
| Inventory | 0.22 | 0.22 | 0.22 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.15 | 0.14 | 0.11 | 0.11 | 0.12 |
| Total Current Assets | 0.48 | 0.48 | 0.48 | 0.44 | 0.47 | 0.48 | 0.52 | 0.51 | 0.51 | 0.46 | 0.41 | 0.38 | 0.41 | 0.41 | 0.39 |
| Property, Plant & Equipment | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.01 | 0.01 | 0.01 | 0.10 | 0.10 | 0.07 | 0.07 | 0.08 |
| Goodwill | 0.73 | 0.73 | 0.73 | 0.70 | 0.72 | 0.71 | 0.73 | 0.72 | 0.73 | 0.64 | 0.62 | 0.62 | 0.34 | 0.33 | 0.32 |
| Intangible Assets | 0.35 | 0.35 | 0.36 | 0.36 | 0.38 | 0.38 | 0.40 | 0.40 | 0.41 | 0.37 | 0.39 | 0.40 | 0.22 | 0.22 | 0.22 |
| Total Non-current Assets* | 1.28 | 1.29 | 1.30 | 1.27 | 1.31 | 1.30 | 1.34 | 1.32 | 1.35 | 1.19 | 1.18 | 1.20 | 0.73 | 0.72 | 0.71 |
| Total Assets | 1.76 | 1.77 | 1.78 | 1.71 | 1.78 | 1.78 | 1.86 | 1.83 | 1.86 | 1.65 | 1.59 | 1.58 | 1.15 | 1.13 | 1.10 |
| Short-term Debt | -- | -- | -- | -- | -- | -- | -- | 0.05 | 0.04 | 0.04 | 0.06 | 0.06 | -- | -- | -- |
| Total Current Liabilities | 0.26 | 0.27 | 0.26 | 0.22 | 0.23 | 0.23 | 0.27 | 0.26 | 0.26 | 0.22 | 0.24 | 0.25 | 0.14 | 0.16 | 0.16 |
| Long-term Debt | 0.40 | 0.41 | 0.42 | 0.44 | 0.45 | 0.46 | 0.50 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.25 | 0.25 | 0.25 |
| Total Non-current Liabilities* | 0.58 | 0.59 | 0.61 | 0.62 | 0.65 | 0.66 | 0.71 | 0.71 | 0.75 | 0.62 | 0.61 | 0.61 | 0.51 | 0.50 | 0.48 |
| Total Liabilities | 0.84 | 0.86 | 0.87 | 0.84 | 0.88 | 0.90 | 0.98 | 0.97 | 1.01 | 0.84 | 0.85 | 0.86 | 0.65 | 0.65 | 0.64 |
| Retained Earnings | 0.39 | 0.38 | 0.38 | 0.39 | 0.39 | 0.40 | 0.39 | 0.38 | 0.37 | 0.35 | 0.30 | 0.29 | 0.29 | 0.28 | 0.29 |
| Total Stockholder Equity* | 0.92 | 0.91 | 0.91 | 0.87 | 0.90 | 0.89 | 0.88 | 0.85 | 0.85 | 0.81 | 0.74 | 0.72 | 0.50 | 0.48 | 0.47 |
* Derived from reported values
Income Statement
(in millions 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 | Q4
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Total Revenue | 437.83 | 258.65 | 261.05 | 235.92 | 246.89 | 234.14 | 242.27 | 239.73 | 265.50 | 254.14 | 253.84 | 258.40 | 235.49 | 253.37 | 230.37 | 223.64 | 213.46 | 186.24 | 166.55 | 157.79 |
| Cost of Revenue | 334.94 | 169.50 | 170.89 | 158.70 | 167.08 | 152.04 | 167.53 | 150.70 | 171.19 | 160.25 | 162.62 | 158.42 | 148.84 | 167.89 | 148.33 | 142.50 | 139.40 | 122.15 | 111.23 | 101.77 |
| Gross Profit | 102.89 | 89.16 | 90.16 | 77.22 | 79.81 | 82.10 | 74.74 | 89.03 | 94.32 | 93.90 | 91.23 | 99.98 | 86.65 | 85.48 | 82.04 | 81.14 | 74.06 | 64.09 | 55.32 | 56.03 |
| Research & Development | 7.37 | 4.44 | 4.78 | 4.82 | 6.28 | 5.33 | 6.10 | 6.17 | 7.06 | 6.69 | 5.51 | 6.54 | 5.90 | 4.07 | 4.84 | 3.83 | 3.58 | 3.70 | 3.04 | 2.90 |
| Selling, General & Admin | 79.05 | 32.15 | 36.39 | 30.74 | 33.21 | 24.23 | 23.36 | 26.45 | 27.35 | 26.26 | 26.36 | 25.71 | 27.44 | 23.63 | 25.14 | 23.21 | 30.14 | 22.19 | 19.86 | 15.55 |
| Total Operating Expenses* | 256.07 | 72.99 | 77.97 | 71.73 | 74.88 | 64.41 | 63.94 | 67.88 | 68.88 | 66.99 | 63.75 | 66.63 | 65.20 | 61.42 | 61.87 | 57.48 | 63.32 | 49.89 | 44.87 | 40.21 |
| Operating Income | (153.18) | 16.17 | 12.19 | 5.49 | 4.93 | 17.69 | 10.81 | 21.15 | 25.44 | 26.91 | 27.47 | 33.35 | 21.45 | 24.06 | 20.18 | 23.66 | 10.75 | 14.20 | 10.45 | 15.82 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 9.95 | -- | 10.21 | 8.63 | -- | 7.30 | -- | -- | -- | -- | -- |
| Pretax Income | (215.80) | 7.78 | 3.15 | (1.64) | (3.49) | 5.89 | (19.95) | 12.05 | 14.31 | 13.64 | 21.39 | 20.91 | 12.67 | -- | 16.73 | 19.29 | (9.78) | 10.95 | 7.21 | (4.15) |
| Tax Provision | 22.34 | 1.78 | (1.45) | 0.26 | (0.81) | 1.93 | (4.91) | 3.42 | 2.50 | 3.91 | 7.50 | 5.10 | 3.39 | 6.15 | 4.70 | 4.08 | (2.52) | 1.36 | 0.62 | (0.04) |
| Net Income | (238.23) | 6.00 | 4.60 | (1.90) | (2.68) | 3.96 | (15.04) | 8.63 | 11.81 | 9.73 | -- | 15.81 | 9.28 | 11.83 | 12.03 | 15.20 | (7.26) | 9.59 | 6.59 | (4.10) |
| Basic EPS | (7.70) | 0.21 | 0.16 | (0.07) | (0.10) | 0.14 | (0.52) | 0.30 | 0.41 | 0.34 | 0.49 | 0.55 | 0.32 | 0.45 | 0.42 | 0.53 | (0.27) | 0.39 | 0.28 | (0.17) |
| Diluted EPS | (7.70) | 0.21 | 0.16 | (0.07) | (0.10) | 0.14 | (0.52) | 0.30 | 0.41 | 0.34 | 0.48 | 0.55 | 0.32 | 0.44 | 0.42 | 0.53 | (0.27) | 0.40 | 0.27 | (0.17) |
* Derived from reported values
Cash Flow Statement
(in billions USD)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Operating Cash Flow | (0.17) | 0.02 | 0.02 | (0.02) | 0.04 | 0.01 | 0.01 | (0.01) | 0.04 | 0.03 | 0.02 | (0.02) | 0.03 | 0.02 | 0.03 | (0.01) | 0.03 | 0.03 | 0.04 | 0.01 |
| Capital Expenditures | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.02 | 0.01 | 0.01 | -- | 0.01 | 0.01 | -0.00 | -- | -0.00 | -0.00 | -0.00 |
| Free Cash Flow* | (0.17) | 0.02 | 0.02 | (0.02) | 0.03 | 0.01 | 0.00 | (0.02) | 0.03 | 0.01 | 0.01 | (0.02) | -- | 0.01 | 0.01 | -0.00 | -- | 0.03 | 0.04 | 0.01 |
| Investing Cash Flow | (2.45) | -0.00 | -0.00 | -0.00 | (0.01) | (0.01) | -0.00 | -0.00 | (0.01) | (0.13) | (0.01) | (0.11) | -0.00 | (0.01) | -0.00 | (0.48) | (0.01) | -0.00 | -0.00 | 0.01 |
| Financing Cash Flow | 2.68 | (0.01) | (0.02) | -0.00 | (0.02) | (0.02) | (0.02) | (0.03) | (0.02) | 0.07 | (0.02) | 0.10 | (0.01) | (0.04) | (0.01) | 0.37 | -0.00 | (0.03) | -0.00 | 0.02 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q4
2024 | Q3
2024 | Q2
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 | Q1
2021 | Q4
2020 | Q3
2020 | Q2
2020 |
|---|
| Dividends Per Share | 0.14 | 0.07 | 0.07 | 0.14 | 0.07 | 0.07 | 0.14 | 0.07 | 0.07 | 0.13 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |