Financial Statements — CRL
Balance Sheet
(in billions USD)| Metric | 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 | 0.21 | 0.18 | 0.23 | 0.21 | 0.18 | 0.33 | 0.16 | 0.20 | 0.20 | 0.19 | 0.20 | 0.24 | 0.21 | 0.22 | 0.47 |
| Short-term Investments | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Accounts Receivable | 0.70 | 0.73 | 0.77 | 0.76 | 0.75 | 0.76 | 0.79 | 0.80 | 0.80 | 0.79 | 0.77 | 0.75 | 0.70 | 0.66 | 0.64 | 0.61 |
| Inventory | 0.36 | 0.30 | 0.28 | 0.29 | 0.34 | 0.35 | 0.36 | 0.29 | 0.29 | 0.26 | 0.26 | 0.26 | 0.22 | 0.18 | 0.19 | 0.19 |
| Total Current Assets | 1.49 | 1.53 | 1.47 | 1.51 | 1.49 | 1.50 | 1.67 | 1.44 | 1.50 | 1.45 | 1.42 | 1.39 | 1.33 | 1.38 | 1.27 | 1.42 |
| Property, Plant & Equipment | 1.51 | 1.59 | 1.61 | 1.59 | 1.64 | 1.61 | 1.62 | 1.53 | 1.53 | 1.49 | 1.38 | 1.38 | 1.32 | 1.18 | 1.19 | 1.12 |
| Goodwill | 3.04 | 2.92 | 2.94 | 2.87 | 3.12 | 3.08 | 3.07 | 2.88 | 2.92 | 2.90 | 2.78 | 2.86 | 2.70 | 2.74 | 2.54 | 1.89 |
| Intangible Assets | 0.25 | 0.57 | 0.60 | 0.66 | 0.78 | 0.80 | 0.83 | 0.89 | 0.93 | 0.96 | 0.97 | 1.03 | 1.02 | 1.10 | 1.06 | 0.80 |
| Total Non-current Assets* | 1.51 | 1.59 | 1.61 | 1.59 | 1.64 | 1.61 | 1.62 | 6.16 | 6.27 | 6.25 | 5.97 | 6.14 | 5.74 | 5.68 | 5.45 | 4.39 |
| Total Assets | 7.73 | 7.51 | 7.56 | 7.58 | 8.00 | 7.95 | 8.15 | 7.61 | 7.77 | 7.70 | 7.38 | 7.53 | 7.08 | 7.06 | 6.72 | 5.81 |
| Accounts Payable | 0.13 | 0.17 | 0.15 | 0.15 | 0.14 | 0.13 | 0.13 | 0.14 | 0.14 | 0.12 | 0.18 | 0.21 | 0.23 | 0.13 | 0.11 | 0.13 |
| Total Current Liabilities | 1.09 | 1.12 | 1.08 | 1.05 | 1.01 | 0.95 | 0.95 | 0.99 | 1.01 | 0.98 | 1.01 | 1.05 | 0.99 | 0.98 | 0.93 | 0.80 |
| Long-term Debt | 2.66 | 2.19 | 2.33 | 2.51 | 2.33 | 2.41 | 2.66 | 2.51 | 2.68 | 2.74 | 2.94 | 3.00 | 2.68 | 2.89 | 2.73 | 2.20 |
| Total Non-current Liabilities* | 3.65 | 2.94 | 3.08 | 3.29 | 3.16 | 3.23 | 3.49 | 3.26 | 3.46 | 3.56 | 3.70 | 3.79 | 3.41 | 3.61 | 3.44 | 2.79 |
| Total Liabilities | 4.74 | 4.06 | 4.16 | 4.34 | 4.18 | 4.18 | 4.45 | 4.26 | 4.47 | 4.54 | 4.71 | 4.84 | 4.40 | 4.59 | 4.37 | 3.59 |
| Retained Earnings | 1.37 | 1.94 | 1.89 | 1.84 | 2.12 | 2.05 | 1.96 | 1.72 | 1.63 | 1.54 | 1.28 | 1.18 | 1.07 | 0.88 | 0.78 | 0.69 |
| Total Stockholder Equity | 2.94 | 3.41 | 3.35 | 3.19 | 3.78 | 3.72 | 3.64 | 3.31 | 3.25 | 3.11 | 2.63 | 2.65 | 2.61 | 2.43 | 2.32 | 2.18 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | 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 | Q3 2021 | Q2 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.00 | 0.99 | 1.00 | 1.03 | 0.98 | 1.00 | 1.01 | 1.03 | 1.01 | 1.01 | 1.03 | 1.06 | 1.03 | 1.10 | 0.99 | 0.97 | 0.91 | 0.91 | 0.90 | 0.91 |
| Cost of Revenue* | -- | -- | -- | -- | -- | -- | 0.66 | 0.67 | 0.67 | -- | 0.66 | 0.66 | 0.65 | -- | -- | -- | -- | -- | -- | -- |
| Gross Profit | -- | -- | -- | -- | -- | -- | 0.35 | 0.35 | 0.34 | -- | 0.36 | 0.40 | 0.38 | -- | -- | -- | -- | -- | -- | -- |
| Selling, General & Admin | 0.16 | 0.20 | 0.18 | 0.19 | 0.18 | 0.20 | 0.20 | 0.17 | 0.19 | 0.20 | 0.18 | 0.20 | 0.17 | 0.20 | 0.18 | 0.13 | 0.15 | 0.14 | 0.15 | 0.17 |
| Total Operating Expenses | -- | -- | -- | -- | -- | -- | 0.23 | 0.20 | 0.22 | -- | 0.21 | 0.23 | 0.21 | -- | -- | -- | -- | -- | -- | -- |
| Operating Income | 0.12 | (0.28) | 0.13 | 0.10 | 0.07 | (0.17) | 0.12 | 0.15 | 0.13 | 0.13 | 0.15 | 0.16 | 0.17 | 0.16 | 0.15 | 0.19 | 0.15 | 0.17 | 0.16 | 0.14 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.01 | 0.00 | 0.01 | 0.01 | 0.02 | 0.02 |
| Pretax Income* | (0.03) | (0.29) | 0.09 | 0.07 | 0.04 | (0.22) | 0.09 | 0.12 | 0.10 | 0.21 | 0.11 | 0.13 | 0.13 | 0.24 | 0.12 | 0.14 | 0.11 | 0.16 | 0.12 | 0.13 |
| Tax Provision | (0.02) | (0.02) | 0.03 | 0.02 | 0.01 | -0.00 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.06 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.04 |
| Net Income | (0.01) | (0.28) | 0.05 | 0.05 | 0.03 | (0.21) | 0.07 | 0.09 | 0.07 | 0.19 | 0.09 | 0.10 | 0.10 | 0.19 | 0.10 | 0.11 | 0.09 | 0.14 | 0.10 | 0.09 |
| Basic EPS | (0.30) | (5.58) | 1.11 | 1.06 | 0.50 | (4.20) | 1.34 | 1.75 | 1.31 | 3.66 | 1.70 | 1.89 | 2.02 | 3.68 | 1.90 | 2.15 | 1.84 | 2.73 | 2.05 | 1.76 |
| Diluted EPS | (0.30) | (5.57) | 1.10 | 1.06 | 0.50 | (4.17) | 1.33 | 1.74 | 1.30 | 3.63 | 1.69 | 1.89 | 2.01 | 3.66 | 1.88 | 2.13 | 1.81 | 2.67 | 2.01 | 1.72 |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | 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 | Q3 2021 | Q2 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 41.08 | 147.52 | 213.83 | 204.60 | 171.70 | 159.36 | 251.79 | 193.54 | 129.89 | 220.94 | 205.45 | 148.12 | 109.38 | 234.76 | 132.78 | 149.47 | 102.63 | 229.26 | 174.72 | 186.59 |
| Capital Expenditures | 55.91 | 88.95 | 35.58 | 35.30 | 59.32 | 75.62 | 38.72 | 39.49 | 79.14 | 78.32 | 65.95 | 67.38 | 106.88 | 89.02 | 72.39 | 82.85 | 80.46 | 98.78 | 55.54 | 46.43 |
| Free Cash Flow* | (14.83) | 58.57 | 178.25 | 169.31 | 112.37 | 83.75 | 213.07 | 154.05 | 50.74 | 142.62 | 139.50 | 80.74 | 2.51 | 145.73 | 60.39 | 66.62 | 22.17 | 130.48 | 119.19 | 140.16 |
| Investing Cash Flow | (407.84) | (92.81) | (33.70) | (37.34) | (45.48) | (76.10) | (21.32) | (61.87) | (85.79) | (238.37) | (79.56) | (76.61) | (168.62) | 44.38 | (92.19) | (462.11) | (98.00) | 9.31 | (355.05) | (954.19) |
| Financing Cash Flow | 347.72 | (51.86) | (152.62) | (226.92) | (105.32) | (75.88) | (207.54) | (285.86) | 18.35 | 123.57 | (162.87) | (71.46) | 25.24 | (248.96) | (51.59) | 271.44 | (13.28) | (218.97) | 178.90 | 517.96 |
* Derived from reported values