Financial Statements — CMPR
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 | 0.19 | 0.26 | 0.20 | 0.18 | 0.22 | 0.15 | 0.15 | 0.27 | 0.13 | 0.11 | 0.11 | 0.13 | 0.16 | 0.23 | 0.19 | 0.04 | 0.04 | 0.04 |
| Short-term Investments | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 | 0.07 | 0.09 | 0.10 | 0.10 | 0.15 | 0.15 | -- | -- | -- |
| Accounts Receivable | 0.07 | 0.07 | 0.08 | 0.07 | 0.06 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 |
| Inventory | 0.12 | 0.12 | 0.12 | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 | 0.11 | 0.12 | 0.14 | 0.15 | 0.10 | 0.10 | 0.09 | 0.08 | 0.09 | 0.09 |
| Total Current Assets | 0.50 | 0.56 | 0.49 | 0.44 | 0.50 | 0.43 | 0.44 | 0.58 | 0.44 | 0.47 | 0.53 | 0.58 | 0.53 | 0.63 | 0.57 | 0.23 | 0.26 | 0.26 |
| Property, Plant & Equipment | 0.35 | 0.35 | 0.32 | 0.29 | 0.28 | 0.27 | 0.27 | 0.28 | 0.27 | 0.28 | 0.28 | 0.27 | 0.30 | 0.30 | 0.32 | 0.31 | 0.33 | 0.33 |
| Goodwill | 0.82 | 0.83 | 0.83 | 0.79 | 0.78 | 0.80 | 0.78 | 0.79 | 0.77 | 0.79 | 0.78 | 0.75 | 0.79 | 0.78 | 0.72 | 0.71 | 0.73 | 0.64 |
| Intangible Assets | 0.05 | 0.05 | 0.05 | 0.06 | 0.07 | 0.07 | 0.08 | 0.09 | 0.10 | 0.12 | 0.13 | 0.14 | 0.17 | 0.18 | 0.17 | 0.19 | 0.21 | 0.20 |
| Total Non-current Assets | 0.63 | 0.59 | 0.54 | 0.49 | 0.49 | 0.48 | 0.47 | 0.47 | 0.48 | 0.50 | 0.49 | 0.49 | 0.51 | 0.51 | 0.53 | 0.51 | 0.59 | 0.58 |
| Total Assets | 2.05 | 2.09 | 1.97 | 1.88 | 1.92 | 1.88 | 1.78 | 1.95 | 1.81 | 1.89 | 1.95 | 2.10 | 2.12 | 2.28 | 2.18 | 1.78 | 1.93 | 1.82 |
| Accounts Payable | 0.31 | 0.35 | 0.32 | 0.30 | 0.34 | 0.30 | 0.27 | 0.34 | 0.26 | 0.26 | 0.32 | 0.29 | 0.23 | 0.27 | 0.22 | 0.17 | 0.24 | 0.21 |
| Short-term Debt | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
| Total Current Liabilities | 0.73 | 0.83 | 0.75 | 0.68 | 0.73 | 0.67 | 0.64 | 0.71 | 0.64 | 0.68 | 0.70 | 0.67 | 0.62 | 0.71 | 0.66 | 0.60 | 0.66 | 0.57 |
| Long-term Debt | 1.58 | 1.58 | 1.57 | 1.58 | 1.58 | 1.59 | 1.59 | 1.60 | 1.59 | 1.68 | 1.68 | 1.65 | 1.70 | 1.71 | 1.72 | 1.33 | 1.26 | 1.33 |
| Total Non-current Liabilities* | 1.78 | 1.79 | 1.76 | 1.74 | 1.73 | 1.76 | 1.77 | 1.78 | 1.77 | 1.87 | 1.86 | 1.80 | 1.85 | 1.87 | 1.89 | 1.52 | 1.57 | 1.59 |
| Total Liabilities | 2.51 | 2.62 | 2.52 | 2.42 | 2.45 | 2.43 | 2.41 | 2.49 | 2.41 | 2.54 | 2.55 | 2.48 | 2.47 | 2.57 | 2.56 | 2.12 | 2.23 | 2.17 |
| Retained Earnings | 0.26 | 0.26 | 0.23 | 0.27 | 0.28 | 0.25 | 0.21 | 0.30 | 0.24 | 0.21 | 0.26 | 0.39 | 0.46 | 0.56 | 0.53 | 0.60 | 0.64 | 0.61 |
| 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)| Metric | 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 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0.89 | 1.04 | 0.86 | 0.87 | 0.79 | 0.94 | 0.80 | 0.83 | 0.78 | 0.92 | 0.76 | 0.79 | 0.74 | 0.85 | 0.70 | 0.72 | 0.66 | 0.85 | 0.66 | 0.64 |
| Cost of Revenue | 0.48 | 0.55 | 0.46 | 0.46 | 0.42 | 0.49 | 0.42 | 0.43 | 0.40 | 0.46 | 0.40 | 0.41 | 0.39 | 0.46 | 0.38 | 0.38 | 0.35 | 0.42 | 0.34 | 0.33 |
| Gross Profit* | 0.41 | 0.49 | 0.40 | 0.41 | 0.37 | 0.45 | 0.38 | 0.40 | 0.38 | 0.46 | 0.36 | 0.38 | 0.31 | 0.39 | 0.33 | 0.34 | 1.05 | 0.43 | 0.32 | 0.31 |
| Selling, General & Admin | 0.06 | 0.06 | 0.05 | 0.06 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Total Operating Expenses* | 0.36 | 0.40 | 0.35 | 0.35 | 0.33 | 0.37 | 0.34 | 0.34 | 0.34 | 0.35 | 0.32 | 0.32 | 0.34 | 0.36 | 0.34 | 0.37 | 0.98 | 0.34 | 0.30 | 0.30 |
| Operating Income | 0.05 | 0.09 | 0.05 | 0.07 | 0.04 | 0.08 | 0.04 | 0.07 | 0.04 | 0.11 | 0.03 | 0.05 | (0.01) | 0.03 | (0.02) | (0.03) | (0.03) | 0.09 | 0.02 | 0.01 |
| Pretax Income | 0.03 | 0.06 | 0.02 | 0.01 | 0.00 | 0.08 | -0.00 | 0.03 | 0.01 | 0.08 | 0.01 | 0.04 | (0.04) | (0.01) | (0.02) | (0.04) | (0.04) | 0.07 | 0.01 | (0.06) |
| Tax Provision | 0.01 | 0.01 | 0.02 | 0.04 | 0.01 | 0.02 | 0.01 | (0.08) | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.13 | 0.01 | 0.00 | 0.03 | 0.02 | 0.01 | -0.00 |
| Net Income | 0.01 | 0.05 | 0.01 | (0.03) | (0.01) | 0.06 | (0.01) | 0.12 | -0.00 | 0.06 | 0.00 | 0.03 | (0.05) | (0.14) | (0.03) | (0.04) | (0.07) | 0.05 | 0.00 | (0.06) |
| Basic EPS | 0.57 | 2.01 | 0.31 | (1.02) | (0.33) | 2.45 | (0.50) | 4.44 | (0.15) | 2.18 | 0.17 | 1.11 | (1.88) | (5.34) | (0.97) | (1.52) | (2.75) | 2.10 | 0.09 | (2.32) |
| Diluted EPS | 0.55 | 1.95 | 0.30 | (0.95) | (0.33) | 2.36 | (0.50) | 4.27 | (0.15) | 2.14 | 0.17 | -- | -- | (5.34) | -- | (1.50) | (2.75) | 2.08 | 0.09 | (2.30) |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | 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 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | (16.52) | 164.66 | 25.06 | 107.47 | 9.70 | 176.52 | 4.38 | 125.10 | 8.43 | 174.95 | 42.25 | 61.82 | 12.60 | 81.13 | (25.25) | 87.82 | (48.19) | 143.34 | 36.57 | 46.27 |
| Capital Expenditures | 23.00 | 25.18 | 26.35 | 20.81 | 24.79 | 26.42 | 17.00 | 10.50 | 10.47 | 11.39 | 22.57 | 16.29 | 11.00 | 14.73 | 11.76 | 11.90 | 15.60 | 17.92 | 8.62 | 15.79 |
| Free Cash Flow* | (39.52) | 139.48 | (1.29) | 86.66 | (15.10) | 150.10 | (12.62) | 114.59 | (2.04) | 163.56 | 19.69 | 45.53 | 1.60 | 66.39 | (37.01) | 75.92 | (63.80) | 125.43 | 27.94 | 30.49 |
| 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) | 44.63 | 28.65 | (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