Financial Statements — COHR
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 | 1.59 | 0.86 | 0.85 | 0.89 | 0.92 | 1.02 | 0.90 | 0.86 | 0.94 | 0.91 | 0.92 | 0.90 | 2.60 | 2.65 | 1.56 | 1.54 | 0.83 | 0.68 |
| Short-term Investments | 0.83 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 1.19 | 1.05 | 1.03 | 1.01 | 0.89 | 0.82 | 0.96 | 0.86 | 0.80 | 0.92 | 0.96 | 0.98 | 0.65 | 0.60 | 0.66 | 0.62 | 0.57 | 0.58 |
| Inventory | 2.13 | 1.85 | 1.63 | 1.39 | 1.34 | 1.39 | 1.29 | 1.29 | 1.28 | 1.39 | 1.37 | 1.35 | 0.88 | 0.82 | 0.75 | 0.67 | 0.66 | 0.64 |
| Total Current Assets | 6.45 | 4.39 | 4.04 | 3.70 | 3.50 | 3.63 | 3.55 | 3.42 | 3.24 | 3.41 | 3.42 | 3.39 | 4.23 | 4.17 | 3.05 | 2.89 | 2.14 | 1.99 |
| Property, Plant & Equipment | 2.42 | 2.12 | 1.94 | 1.94 | 1.89 | 1.88 | 1.85 | 1.85 | 1.78 | 1.91 | 1.88 | 1.80 | 1.32 | 1.27 | 1.24 | 1.23 | 1.25 | 1.22 |
| Goodwill | 4.40 | 4.46 | 4.47 | 4.46 | 4.39 | 4.60 | 4.49 | 4.57 | 4.46 | 4.51 | 4.43 | 5.28 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 | 1.25 |
| Intangible Assets | 2.96 | 3.06 | 3.13 | 3.28 | 3.31 | 3.51 | 3.59 | 3.70 | 3.70 | 3.95 | 4.03 | 2.98 | 0.66 | 0.68 | 0.70 | 0.74 | 0.76 | 0.76 |
| Total Non-current Assets* | 10.84 | 10.69 | 10.66 | 10.74 | 10.70 | 11.07 | 10.97 | 11.24 | 10.28 | 10.71 | 10.69 | 10.44 | 3.53 | 3.48 | 3.46 | 3.47 | 3.51 | 3.48 |
| Total Assets | 17.29 | 15.09 | 14.70 | 14.44 | 14.20 | 14.70 | 14.52 | 14.66 | 13.52 | 14.12 | 14.11 | 13.83 | 7.77 | 7.65 | 6.52 | 6.36 | 5.65 | 5.47 |
| Accounts Payable | 1.34 | 1.12 | 0.95 | 0.78 | 0.69 | 0.69 | 0.59 | 0.50 | 0.45 | 0.43 | 0.43 | 0.48 | 0.36 | 0.34 | 0.30 | 0.28 | 0.25 | 0.26 |
| Total Current Liabilities | 2.11 | 1.95 | 1.74 | 1.50 | 1.31 | 1.36 | 1.31 | 1.19 | 1.08 | 1.11 | 1.13 | 1.18 | 2.12 | 2.08 | 1.03 | 0.68 | 0.66 | 0.64 |
| Long-term Debt | 3.19 | 3.35 | 3.31 | 3.73 | 3.86 | 3.99 | 4.16 | 4.21 | 4.29 | 4.42 | 4.50 | 4.62 | 2.31 | 2.32 | 1.38 | 1.39 | 1.47 | 1.53 |
| Total Non-current Liabilities* | 4.16 | 4.25 | 4.28 | 4.78 | 4.92 | 5.07 | 5.17 | 5.33 | 5.33 | 5.56 | 5.61 | 5.48 | 1.26 | 1.28 | 1.29 | 1.64 | 1.75 | 1.78 |
| Total Liabilities | 6.27 | 6.20 | 6.01 | 6.28 | 6.23 | 6.43 | 6.48 | 6.52 | 6.42 | 6.67 | 6.75 | 6.67 | 3.38 | 3.37 | 2.32 | 2.32 | 2.41 | 2.42 |
| Retained Earnings | 1.11 | 0.92 | 0.78 | 0.71 | 0.73 | 0.66 | 0.74 | 0.79 | 0.85 | 1.16 | 1.19 | 1.27 | 1.32 | 1.29 | 1.24 | 1.07 | 1.00 | 0.92 |
| Total Stockholder Equity | 10.68 | 8.54 | 5.83 | 5.35 | 5.17 | 5.50 | 5.34 | 5.47 | 4.83 | 5.24 | 5.18 | 5.01 | 3.63 | 3.54 | 3.46 | 3.33 | 3.24 | 3.05 |
* 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 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.81 | 1.69 | 1.58 | 1.53 | 1.50 | 1.43 | 1.35 | 1.31 | 1.21 | 1.13 | 1.05 | 1.21 | 1.24 | 1.37 | 1.34 | 0.89 | 0.83 | 0.81 | 0.80 | 0.78 |
| Cost of Revenue | 1.13 | 1.06 | 1.00 | 0.98 | 0.97 | 0.93 | 0.89 | 0.88 | 0.84 | 0.78 | 0.75 | 0.86 | 0.82 | 0.96 | 0.90 | 0.57 | 0.51 | 0.50 | 0.48 | 0.48 |
| Gross Profit* | 0.68 | 0.62 | 0.58 | 0.55 | 0.53 | 0.51 | 0.46 | 0.43 | 1.02 | 0.35 | 0.31 | 0.34 | 0.42 | 0.41 | 0.44 | 0.33 | 0.32 | 0.31 | 0.32 | 0.30 |
| Research & Development | 0.19 | 0.17 | 0.15 | 0.16 | 0.15 | 0.14 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.12 | 0.13 | 0.13 | 0.12 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 |
| Selling, General & Admin | 0.27 | 0.26 | 0.25 | 0.25 | 0.23 | 0.22 | 0.23 | 0.23 | 0.21 | 0.21 | 0.21 | 0.26 | 0.23 | 0.27 | 0.28 | 0.11 | 0.12 | 0.12 | 0.13 | 0.13 |
| Total Operating Expenses* | -- | -- | -- | -- | 0.34 | -- | -- | 0.37 | 0.99 | 0.32 | 0.33 | 0.50 | 0.35 | 0.40 | 0.40 | 0.21 | 0.21 | 0.21 | 0.22 | 0.21 |
| Operating Income | -- | -- | -- | -- | -- | -- | -- | 0.06 | 0.02 | 0.03 | (0.02) | (0.16) | 0.07 | 0.01 | 0.04 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.07 | 0.06 | 0.05 | 0.04 | 0.02 | 0.01 | 0.01 |
| Pretax Income | 0.18 | 0.17 | 0.22 | (0.06) | 0.01 | 0.13 | 0.02 | 0.01 | (0.03) | (0.04) | (0.09) | (0.23) | -0.00 | (0.07) | (0.05) | 0.05 | 0.06 | 0.08 | 0.09 | 0.09 |
| Tax Provision | 0.00 | 0.02 | (0.01) | 0.03 | 0.01 | 0.03 | (0.01) | 0.06 | (0.02) | (0.01) | (0.02) | (0.06) | (0.01) | (0.02) | (0.01) | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 |
| Net Income | 0.19 | 0.15 | 0.23 | (0.10) | 0.02 | 0.10 | 0.03 | (0.05) | (0.01) | (0.03) | (0.07) | (0.18) | 0.00 | (0.05) | (0.04) | 0.04 | 0.05 | 0.07 | 0.07 | 0.08 |
| Basic EPS | 1.01 | 0.87 | 1.24 | (0.83) | (0.11) | 0.46 | (0.04) | (0.52) | (0.29) | (0.38) | (0.65) | (1.55) | (0.24) | (0.58) | (0.56) | 0.25 | 0.30 | 0.48 | 0.54 | 0.71 |
| Diluted EPS | 0.97 | 0.76 | 1.19 | (0.81) | (0.11) | 0.44 | (0.04) | (0.52) | (0.29) | (0.38) | (0.65) | (1.55) | (0.24) | (0.58) | (0.56) | 0.23 | 0.28 | 0.44 | 0.50 | 0.66 |
* Derived from reported values
Cash Flow Statement
(in billions 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 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | (0.09) | 0.06 | 0.05 | 0.13 | 0.16 | 0.19 | 0.15 | 0.16 | 0.12 | 0.07 | 0.20 | 0.18 | 0.15 | 0.22 | 0.08 | 0.14 | 0.04 | 0.19 | 0.05 | 0.09 |
| Capital Expenditures | 0.29 | 0.15 | 0.10 | 0.13 | 0.11 | 0.11 | 0.09 | 0.10 | 0.09 | 0.09 | 0.06 | 0.09 | 0.10 | 0.11 | 0.14 | 0.12 | 0.09 | 0.05 | 0.05 | 0.03 |
| Free Cash Flow* | (0.38) | (0.10) | (0.06) | -0.00 | 0.05 | 0.08 | 0.06 | 0.06 | 0.02 | (0.02) | 0.14 | 0.09 | 0.06 | 0.11 | (0.06) | 0.02 | (0.06) | 0.13 | 0.00 | 0.07 |
| Investing Cash Flow | (1.05) | (0.14) | 0.30 | (0.13) | (0.11) | (0.11) | (0.07) | (0.10) | (0.09) | (0.09) | (0.06) | (0.09) | (0.10) | (0.11) | (5.63) | (0.12) | (0.10) | (0.05) | (0.05) | (0.03) |
| Financing Cash Flow | 1.85 | 0.04 | (0.42) | (0.07) | (0.12) | (0.14) | (0.13) | (0.06) | (0.04) | 0.88 | (0.02) | (0.13) | (0.07) | (0.16) | 3.91 | (0.03) | (0.02) | 0.95 | (0.04) | 0.64 |
* Derived from reported values