Financial Statements — F
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 | 17.65 | 26.79 | 23.02 | 20.86 | 23.45 | 19.95 | 19.72 | 26.43 | 26.41 | 22.14 | 21.55 | 19.52 | 21.01 | 27.43 | 22.96 | 21.83 |
| Short-term Investments | 12.84 | 15.40 | 14.48 | 14.36 | 13.46 | 14.61 | 14.74 | 14.69 | 16.42 | 17.37 | 18.63 | 17.18 | 20.22 | 19.00 | 18.08 | 24.28 |
| Accounts Receivable | 17.23 | 19.20 | 19.71 | 17.23 | 16.47 | 16.80 | 18.70 | 15.13 | 14.48 | 14.92 | 14.76 | 15.04 | 13.03 | 10.85 | 8.75 | 10.45 |
| Inventory | 16.54 | 16.51 | 17.27 | 17.90 | 18.02 | 17.18 | 18.63 | 18.33 | 17.70 | 16.21 | 15.21 | 13.98 | 14.65 | 13.51 | 13.59 | 12.74 |
| Total Current Assets | 116.33 | 130.72 | 126.61 | 123.05 | 125.10 | 120.52 | 120.60 | 121.36 | 121.71 | 115.12 | 108.09 | 100.47 | 106.14 | 106.97 | 101.28 | 113.93 |
| Property, Plant & Equipment | 38.09 | 44.74 | 43.88 | 42.47 | 41.17 | 40.71 | 40.52 | 39.37 | 38.50 | 37.97 | 35.53 | 36.16 | 36.63 | 36.60 | 36.72 | 36.36 |
| Goodwill | -- | -- | -- | -- | -- | -- | -- | 0.60 | 0.61 | 0.61 | 0.57 | 0.60 | 0.62 | 0.70 | 0.74 | 0.57 |
| Total Non-current Assets* | 166.11 | 170.27 | 166.11 | 161.49 | 161.95 | 156.07 | 153.75 | 146.71 | 144.28 | 141.68 | 138.83 | 145.29 | 146.84 | 145.71 | 147.26 | 146.89 |
| Total Assets | 282.43 | 300.99 | 292.73 | 284.54 | 287.05 | 276.59 | 274.34 | 268.07 | 265.99 | 256.80 | 246.92 | 245.76 | 252.99 | 252.68 | 248.53 | 260.82 |
| Accounts Payable | 26.04 | 27.87 | 27.76 | 26.26 | 27.42 | 25.46 | 27.38 | 27.81 | 27.75 | 26.03 | 27.05 | 23.38 | 23.26 | 22.92 | 18.59 | 23.49 |
| Total Current Liabilities | 106.68 | 116.65 | 114.99 | 108.73 | 109.04 | 103.40 | 103.21 | 100.27 | 101.02 | 95.91 | 90.17 | 86.45 | 90.35 | 89.03 | 83.47 | 94.25 |
| Total Non-current Liabilities* | 138.27 | 136.93 | 132.66 | 131.15 | 133.67 | 129.59 | 128.24 | 123.53 | 121.37 | 118.70 | 114.66 | 115.07 | 117.55 | 126.94 | 130.27 | 132.60 |
| Total Liabilities | 244.95 | 253.57 | 247.64 | 239.88 | 242.71 | 232.99 | 231.44 | 223.80 | 222.39 | 214.60 | 204.83 | 201.52 | 207.90 | 215.97 | 213.75 | 226.85 |
| Retained Earnings | 24.45 | 34.19 | 32.35 | 33.00 | 32.53 | 32.24 | 31.02 | 32.17 | 31.58 | 30.27 | 31.07 | 32.51 | 32.25 | 23.89 | 22.06 | 21.50 |
| Total Stockholder Equity | 37.45 | 47.39 | 45.06 | 44.64 | 44.32 | 43.57 | 42.87 | 44.26 | 43.68 | 42.37 | 42.13 | 44.17 | 44.99 | 36.59 | 34.66 | 33.83 |
* 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 | 43.25 | 45.89 | 50.53 | 50.18 | 40.66 | 48.21 | 46.20 | 47.81 | 42.78 | 45.96 | 43.80 | 44.95 | 41.47 | 44.00 | 39.39 | 40.19 | 34.48 | 37.68 | 35.68 | 26.75 |
| Cost of Revenue | 35.31 | 51.62 | 43.41 | 44.25 | 35.19 | 41.30 | 40.17 | 40.49 | 36.48 | 40.86 | 37.55 | 37.47 | 34.67 | 37.82 | 34.35 | 33.19 | 29.04 | 32.39 | 30.06 | 22.90 |
| Gross Profit | 7.94 | (5.73) | 7.12 | 5.94 | 5.47 | 6.91 | 6.03 | 7.32 | 6.30 | 5.10 | 6.25 | 7.48 | 6.81 | 6.18 | 5.04 | 7.00 | 5.44 | 5.29 | 5.63 | 3.85 |
| Selling, General & Admin | 2.81 | 2.97 | 2.74 | 2.71 | 2.43 | 2.78 | 2.46 | 2.68 | 2.38 | 2.78 | 2.67 | 2.75 | 2.51 | 2.54 | 2.85 | 2.76 | 2.74 | 3.25 | 2.95 | 2.88 |
| Total Operating Expenses | 5.61 | 5.83 | 5.57 | 5.43 | 5.15 | 5.68 | 5.15 | 5.44 | 5.08 | 5.35 | 5.12 | 5.02 | 4.69 | 4.62 | 4.53 | 4.13 | 4.10 | 4.55 | 4.28 | 3.87 |
| Operating Income | 2.33 | (11.56) | 1.56 | 0.51 | 0.32 | 1.23 | 0.88 | 1.88 | 1.23 | (0.24) | 1.13 | 2.46 | 2.11 | 1.56 | 0.50 | 2.87 | 1.34 | 0.74 | 1.34 | (0.02) |
| Pretax Income | 2.91 | (14.81) | 1.82 | 0.54 | 0.62 | 2.31 | 0.87 | 2.44 | 1.61 | (1.87) | 1.39 | 2.29 | 2.16 | 1.17 | (1.12) | 0.79 | (3.85) | 11.22 | 1.89 | 0.74 |
| Tax Provision | 0.36 | (3.76) | (0.63) | 0.57 | 0.15 | 0.48 | (0.03) | 0.61 | 0.28 | (1.34) | 0.21 | 0.27 | 0.50 | (0.09) | (0.19) | 0.15 | (0.73) | (1.05) | 0.06 | 0.18 |
| Net Income | 2.55 | (11.05) | 2.45 | (0.04) | 0.47 | 1.82 | 0.89 | 1.83 | 1.33 | (0.53) | 1.20 | 1.92 | 1.76 | 1.26 | (0.93) | 0.64 | (3.12) | 12.27 | 1.82 | 0.55 |
| Basic EPS | 0.64 | (2.78) | 0.61 | (0.01) | 0.12 | 0.47 | 0.22 | 0.46 | 0.33 | (0.13) | 0.30 | 0.48 | 0.44 | 0.33 | (0.21) | 0.17 | (0.78) | 3.07 | 0.46 | 0.14 |
| Diluted EPS | 0.63 | (2.77) | 0.60 | (0.01) | 0.12 | 0.45 | 0.22 | 0.46 | 0.33 | (0.13) | 0.30 | 0.47 | 0.44 | 0.34 | (0.21) | 0.16 | (0.78) | 3.05 | 0.45 | 0.14 |
Cash Flow Statement
(in billions 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 | 1.32 | 3.88 | 7.40 | 6.32 | 3.68 | 3.03 | 5.50 | 5.51 | 1.39 | 2.49 | 4.59 | 5.04 | 2.80 | 1.18 | 3.81 | 2.95 | (1.08) | 3.53 | 7.01 | 0.76 |
| Capital Expenditures | 2.38 | 2.78 | 2.13 | 2.09 | 1.82 | 2.50 | 1.99 | 4.19 | 2.09 | 2.30 | 2.21 | 1.95 | 1.78 | 2.07 | 1.73 | 1.70 | 1.37 | 1.77 | 1.57 | 1.51 |
| Free Cash Flow* | (1.06) | 1.10 | 5.28 | 4.23 | 1.86 | 0.53 | 3.51 | 1.31 | (0.71) | 0.20 | 2.38 | 3.09 | 1.02 | (0.89) | 2.08 | 1.25 | (2.45) | 1.76 | 5.43 | (0.76) |
| Investing Cash Flow | (0.77) | (7.66) | (7.38) | (3.22) | 0.21 | (6.86) | (5.59) | (6.04) | (5.88) | (7.41) | (4.06) | (4.18) | (1.98) | (4.97) | (3.52) | 0.83 | 3.32 | (2.26) | (1.17) | 6.67 |
| Financing Cash Flow | (6.17) | 0.35 | 3.85 | (1.29) | (6.12) | 3.79 | 3.31 | 0.84 | (0.46) | 3.38 | (0.34) | 3.41 | (3.87) | 7.06 | 1.70 | (4.58) | (1.66) | (8.08) | (1.22) | (6.40) |
* Derived from reported values
Dividends Per Share
(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 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2020 | Q1
2020 | Q4
2019 |
|---|
| Dividends Per Share | 0.15 | 0.15 | 0.15 | 0.15 | 0.30 | 0.15 | 0.15 | 0.15 | 0.33 | 0.15 | 0.15 | 0.15 | 0.80 | 0.15 | 0.10 | 0.10 | 0.15 | 0.00 | 0.15 | 0.15 |