IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — CRSP

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.420.290.190.240.230.480.710.530.440.340.490.500.681.011.651.13
Short-term Investments2.021.631.531.621.711.521.401.211.321.541.401.571.541.470.940.68
Accounts Receivable--0.000.000.000.000.000.00--0.07--0.000.000.000.000.000.00
Total Current Assets2.451.931.731.871.942.012.121.761.861.911.932.112.262.522.621.83
Property, Plant & Equipment0.110.120.120.130.140.140.150.160.160.160.170.170.160.110.080.05
Intangible Assets--------0.000.000.000.000.000.000.000.000.000.000.000.00
Total Non-current Assets*0.280.320.300.300.310.330.320.330.340.340.420.360.350.300.280.13
Total Assets2.732.252.032.172.262.342.442.092.202.242.352.462.612.822.901.96
Accounts Payable0.010.010.010.010.020.010.020.030.030.050.030.030.030.010.010.01
Total Current Liabilities0.140.120.100.120.090.130.120.110.130.150.150.120.110.100.100.08
Long-term Debt0.59------------------------------
Total Non-current Liabilities*0.770.210.210.220.230.230.240.250.250.240.250.250.250.210.200.07
Total Liabilities0.910.330.320.340.320.360.360.360.380.390.400.370.360.310.300.15
Retained Earnings(2.07)(1.82)(1.71)(1.50)(1.33)(1.24)(1.12)(1.09)(0.98)(0.90)(0.74)(0.56)(0.38)(0.05)0.07(0.69)
Total Stockholder Equity1.811.921.711.831.941.982.081.731.821.851.952.092.242.512.601.81

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue1.460.860.890.890.8735.690.600.520.50201.210.0070.00100.000.010.090.160.9412.900.82900.70
Research & Development68.5783.5358.9069.8972.4882.1682.1680.1776.1795.1490.70101.5699.94103.56116.62123.22118.25134.47105.32108.28
Selling, General & Admin17.1818.4016.9318.9219.3018.1217.4219.4817.9516.4818.2919.0322.3621.1727.0026.2728.0224.1324.3529.81
Total Operating Expenses131.71155.63132.95230.22149.29100.28110.73151.78141.09131.62132.41165.22164.49131.55182.48183.42176.91158.60129.67138.08
Operating Income(130.25)(154.76)(132.06)(229.32)(148.42)(64.59)(110.13)(151.26)(140.59)69.58(132.41)(95.22)(64.49)(131.54)(182.39)(183.26)(175.97)(145.70)(128.85)762.62
Pretax Income(122.09)(130.00)(105.82)(207.26)(134.89)(36.61)(85.07)(125.12)(115.87)89.58(111.74)(76.82)(51.74)(120.05)(175.12)(179.72)(175.61)(143.50)(127.75)763.37
Tax Provision0.840.610.621.291.110.700.881.290.720.230.410.921.32(9.48)(0.57)6.123.61(2.25)(0.59)4.14
Net Income(122.93)(130.61)(106.44)(208.55)(136.00)(37.31)(85.94)(126.41)(116.59)89.35(112.15)(77.74)(53.06)(110.57)(174.55)(185.83)(179.22)(141.25)(127.15)759.23
Basic EPS(1.28)(1.32)(1.17)(2.40)(1.58)(0.41)(1.01)(1.49)(1.43)1.12(1.41)(0.98)(0.67)(1.40)(2.24)(2.40)(2.32)(1.86)(1.67)10.01
Diluted EPS(1.28)(1.32)(1.17)(2.40)(1.58)(0.41)(1.01)(1.49)(1.43)1.12(1.41)(0.98)(0.67)(1.40)(2.24)(2.40)(2.32)(1.56)(1.67)9.44

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow(108.90)(92.55)(84.63)(113.88)(53.95)(50.03)(106.91)(95.58)109.75(96.07)(39.86)(133.24)8.80(113.33)(105.22)(141.96)(135.24)(86.04)(81.33)807.00
Capital Expenditures0.500.520.070.120.210.250.220.710.720.742.123.563.066.196.029.6315.359.1837.0528.45
Free Cash Flow*(109.40)(93.07)(84.71)(114.00)(54.15)(50.28)(107.13)(96.29)109.03(96.81)(41.97)(136.80)5.74(119.52)(111.23)(151.59)(150.59)(95.22)(118.38)778.55
Investing Cash Flow(410.74)37.20(119.23)69.98(19.75)105.83(161.60)(126.90)(97.80)(81.45)121.35216.92117.83(175.53)87.46(56.07)(114.51)(8.72)(565.18)(293.64)
Financing Cash Flow591.91116.41296.772.2610.5916.889.64(0.47)305.9338.941.5616.775.402.4815.1110.3510.656.3010.218.44

* Derived from reported values