IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — CMPR

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 & Equivalents0.190.260.200.180.220.150.150.270.130.110.110.130.160.230.190.040.040.04
Short-term Investments------0.000.000.000.010.020.020.070.090.100.100.150.15------
Accounts Receivable0.070.070.080.070.060.070.070.060.070.070.070.070.070.060.060.050.050.05
Inventory0.120.120.120.100.100.110.100.100.110.120.140.150.100.100.090.080.090.09
Total Current Assets0.500.560.490.440.500.430.440.580.440.470.530.580.530.630.570.230.260.26
Property, Plant & Equipment0.350.350.320.290.280.270.270.280.270.280.280.270.300.300.320.310.330.33
Goodwill0.820.830.830.790.780.800.780.790.770.790.780.750.790.780.720.710.730.64
Intangible Assets0.050.050.050.060.070.070.080.090.100.120.130.140.170.180.170.190.210.20
Total Non-current Assets0.630.590.540.490.490.480.470.470.480.500.490.490.510.510.530.510.590.58
Total Assets2.052.091.971.881.921.881.781.951.811.891.952.102.122.282.181.781.931.82
Accounts Payable0.310.350.320.300.340.300.270.340.260.260.320.290.230.270.220.170.240.21
Short-term Debt0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.02
Total Current Liabilities0.730.830.750.680.730.670.640.710.640.680.700.670.620.710.660.600.660.57
Long-term Debt1.581.581.571.581.581.591.591.601.591.681.681.651.701.711.721.331.261.33
Total Non-current Liabilities*1.781.791.761.741.731.761.771.781.771.871.861.801.851.871.891.521.571.59
Total Liabilities2.512.622.522.422.452.432.412.492.412.542.552.482.472.572.562.122.232.17
Retained Earnings0.260.260.230.270.280.250.210.300.240.210.260.390.460.560.530.600.640.61
Total Stockholder Equity(0.52)(0.53)(0.57)(0.56)(0.55)(0.57)(0.64)(0.55)(0.61)(0.66)(0.61)(0.51)(0.46)(0.38)(0.45)0.40(0.36)(0.41)

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue0.891.040.860.870.790.940.800.830.780.920.760.790.740.850.700.720.660.850.660.64
Cost of Revenue0.480.550.460.460.420.490.420.430.400.460.400.410.390.460.380.380.350.420.340.33
Gross Profit*0.410.490.400.410.370.450.380.400.380.460.360.380.310.390.330.341.050.430.320.31
Selling, General & Admin0.060.060.050.060.050.060.050.050.050.050.050.050.050.050.050.050.050.050.050.05
Total Operating Expenses*0.360.400.350.350.330.370.340.340.340.350.320.320.340.360.340.370.980.340.300.30
Operating Income0.050.090.050.070.040.080.040.070.040.110.030.05(0.01)0.03(0.02)(0.03)(0.03)0.090.020.01
Pretax Income0.030.060.020.010.000.08-0.000.030.010.080.010.04(0.04)(0.01)(0.02)(0.04)(0.04)0.070.01(0.06)
Tax Provision0.010.010.020.040.010.020.01(0.08)0.010.020.010.010.010.130.010.000.030.020.01-0.00
Net Income0.010.050.01(0.03)(0.01)0.06(0.01)0.12-0.000.060.000.03(0.05)(0.14)(0.03)(0.04)(0.07)0.050.00(0.06)
Basic EPS0.572.010.31(1.02)(0.33)2.45(0.50)4.44(0.15)2.180.171.11(1.88)(5.34)(0.97)(1.52)(2.75)2.100.09(2.32)
Diluted EPS0.551.950.30(0.95)(0.33)2.36(0.50)4.27(0.15)2.140.17----(5.34)--(1.50)(2.75)2.080.09(2.30)

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow(16.52)164.6625.06107.479.70176.524.38125.108.43174.9542.2561.8212.6081.13(25.25)87.82(48.19)143.3436.5746.27
Capital Expenditures23.0025.1826.3520.8124.7926.4217.0010.5010.4711.3922.5716.2911.0014.7311.7611.9015.6017.928.6215.79
Free Cash Flow*(39.52)139.48(1.29)86.66(15.10)150.10(12.62)114.59(2.04)163.5619.6945.531.6066.39(37.01)75.92(63.80)125.4327.9430.49
Investing Cash Flow(39.30)(50.73)(42.82)(36.59)(41.10)(37.56)(25.50)(9.90)(14.31)(19.57)(10.83)4.63(1.78)(5.53)(101.04)44.6328.65(64.10)(13.18)(253.17)
Financing Cash Flow(8.92)(56.96)(14.66)(28.51)(13.34)(58.66)(35.42)(65.05)(110.35)(12.09)(35.06)(51.34)(13.05)(100.93)(11.78)(7.83)(49.39)(39.01)(10.35)354.31

* Derived from reported values