Financial Statements — FIVE
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 | 0.64 | 0.35 | 0.56 | 0.43 | 0.17 | 0.21 | 0.10 | 0.16 | 0.33 | 0.34 | 0.04 | 0.16 | 0.12 | 0.09 | 0.13 | 0.08 |
| Short-term Investments | 0.47 | 0.17 | 0.11 | 0.20 | 0.05 | 0.12 | 0.27 | 0.00 | 0.10 | 0.09 | 0.07 | 0.12 | 0.19 | 0.22 | 0.29 | 0.30 |
| Inventory | 0.81 | 1.11 | 0.80 | 0.70 | 0.82 | 0.64 | 0.63 | 0.76 | 0.54 | 0.53 | 0.70 | 0.57 | 0.50 | 0.52 | 0.35 | 0.33 |
| Total Current Assets | 2.06 | 1.76 | 1.58 | 1.47 | 1.21 | 1.12 | 1.15 | 1.09 | 1.11 | 1.08 | 0.96 | 0.96 | 0.91 | 0.93 | 0.84 | 0.77 |
| Property, Plant & Equipment | 1.24 | 1.25 | 1.25 | 1.26 | 1.26 | 1.25 | 1.19 | 1.08 | 1.01 | 0.94 | 0.88 | 0.84 | 0.80 | 0.73 | 0.68 | 0.62 |
| Total Non-current Assets* | 2.99 | 3.03 | 3.02 | 2.98 | 2.97 | 2.89 | 2.80 | 2.57 | 2.44 | 2.30 | 2.21 | 2.12 | 2.06 | 1.89 | 1.78 | 1.68 |
| Total Assets | 5.06 | 4.79 | 4.61 | 4.45 | 4.19 | 4.01 | 3.95 | 3.66 | 3.55 | 3.38 | 3.16 | 3.09 | 2.96 | 2.82 | 2.62 | 2.44 |
| Accounts Payable | 0.35 | 0.52 | 0.37 | 0.28 | 0.35 | 0.26 | 0.22 | 0.35 | 0.25 | 0.23 | 0.28 | 0.27 | 0.23 | 0.25 | 0.17 | 0.17 |
| Total Current Liabilities | 0.98 | 1.10 | 0.92 | 0.86 | 0.88 | 0.69 | 0.74 | 0.76 | 0.65 | 0.62 | 0.64 | 0.63 | 0.59 | 0.61 | 0.50 | 0.47 |
| Total Non-current Liabilities* | 1.76 | 1.74 | 1.77 | 1.73 | 1.69 | 1.72 | 1.62 | 1.52 | 1.46 | 1.37 | 1.34 | 1.29 | 1.25 | 1.18 | 1.12 | 1.05 |
| Total Liabilities | 2.74 | 2.84 | 2.70 | 2.59 | 2.57 | 2.41 | 2.36 | 2.28 | 2.11 | 1.99 | 1.98 | 1.92 | 1.85 | 1.79 | 1.62 | 1.51 |
| Retained Earnings | 2.14 | 1.78 | 1.74 | 1.70 | 1.47 | 1.47 | 1.43 | 1.20 | 1.18 | 1.14 | 0.93 | 0.91 | 0.87 | 0.70 | 0.67 | 0.61 |
| Total Stockholder Equity | 2.31 | 1.95 | 1.91 | 1.86 | 1.62 | 1.61 | 1.58 | 1.38 | 1.44 | 1.39 | 1.18 | 1.16 | 1.11 | 1.03 | 1.00 | 0.93 |
* 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 | 1.29 | 1.73 | 1.04 | 1.03 | 0.97 | 1.34 | 0.84 | 0.83 | 0.81 | 1.12 | 0.74 | 0.76 | 0.73 | 1.00 | 0.65 | 0.67 | 0.64 | 0.86 | 0.61 | 0.65 |
| Cost of Revenue | 0.81 | 1.03 | 0.69 | 0.68 | 0.65 | 0.79 | 0.59 | 0.56 | 0.55 | 0.67 | 0.51 | 0.49 | 0.49 | 0.60 | 0.44 | 0.44 | 0.43 | 0.52 | 0.41 | 0.42 |
| Gross Profit | 0.48 | 0.70 | 0.35 | 0.34 | 0.32 | 0.56 | 0.26 | 0.54 | 0.26 | 0.55 | 0.22 | 0.26 | 0.23 | 0.45 | 0.21 | 0.23 | 0.21 | 0.34 | 0.20 | 0.23 |
| Selling, General & Admin | 0.27 | 0.34 | 0.26 | 0.24 | 0.23 | 0.15 | 0.22 | 0.19 | 0.19 | 0.12 | 0.21 | 0.21 | 0.19 | 0.21 | 0.19 | 0.17 | 0.16 | 0.17 | 0.16 | 0.14 |
| Total Operating Expenses* | 0.32 | 0.39 | 0.31 | 0.29 | 0.27 | 0.31 | 0.26 | 0.46 | 0.23 | 0.28 | 0.21 | 0.21 | 0.19 | 0.26 | 0.19 | 0.17 | 0.16 | 0.21 | 0.16 | 0.14 |
| Operating Income | 0.15 | 0.31 | 0.04 | 0.05 | 0.05 | 0.27 | -0.00 | 0.04 | 0.04 | 0.23 | 0.02 | 0.06 | 0.04 | 0.19 | 0.02 | 0.06 | 0.04 | 0.17 | 0.04 | 0.09 |
| Pretax Income | 0.16 | 0.32 | 0.05 | 0.06 | 0.06 | 0.27 | 0.00 | 0.04 | 0.04 | 0.23 | 0.02 | 0.06 | 0.05 | 0.19 | 0.02 | 0.06 | 0.04 | 0.17 | 0.03 | 0.09 |
| Tax Provision | 0.04 | 0.08 | 0.01 | 0.02 | 0.02 | 0.07 | 0.00 | 0.01 | 0.01 | 0.06 | 0.00 | 0.02 | 0.01 | 0.05 | 0.01 | 0.01 | 0.01 | 0.04 | 0.01 | 0.02 |
| Net Income | 0.12 | 0.24 | 0.04 | 0.04 | 0.04 | 0.20 | 0.00 | 0.03 | 0.03 | 0.17 | 0.01 | 0.05 | 0.04 | 0.14 | 0.02 | 0.04 | 0.03 | 0.12 | 0.02 | 0.06 |
| Basic EPS | 2.23 | 4.32 | 0.66 | 0.78 | 0.75 | 3.66 | 0.03 | 0.60 | 0.57 | 3.09 | 0.26 | 0.84 | 0.67 | 2.50 | 0.29 | 0.74 | 0.59 | 2.22 | 0.43 | 1.16 |
| Diluted EPS | 2.21 | 4.29 | 0.66 | 0.77 | 0.75 | 3.64 | 0.03 | 0.60 | 0.57 | 3.07 | 0.26 | 0.84 | 0.67 | 2.49 | 0.29 | 0.74 | 0.59 | 2.22 | 0.43 | 1.15 |
* 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 | 227.22 | 440.90 | (80.12) | 93.00 | 132.66 | 239.40 | (30.58) | 71.26 | 26.44 | 153.17 | (77.38) | 83.98 | 85.29 | 271.63 | (91.14) | 4.04 | 42.12 | 248.45 | (24.14) | 82.07 |
| Capital Expenditures | 37.19 | 40.78 | 53.03 | 44.72 | 36.21 | -- | 80.38 | 103.61 | 87.87 | -- | 115.50 | 71.33 | 45.09 | -- | 63.88 | 51.62 | 58.09 | -- | 78.60 | 58.17 |
| Free Cash Flow* | 190.04 | 400.11 | (133.16) | 48.28 | 96.45 | -- | (110.96) | (32.35) | (61.43) | -- | (192.88) | 12.65 | 40.20 | -- | (155.02) | (47.58) | (15.97) | -- | (102.74) | 23.90 |
| Investing Cash Flow | (303.05) | (64.51) | (130.39) | 44.39 | (35.66) | -- | (8.64) | 51.06 | (73.08) | -- | (13.68) | (84.90) | (66.49) | -- | (19.29) | 30.39 | 57.45 | -- | (15.13) | (40.48) |
| Financing Cash Flow | (8.98) | (3.67) | (1.25) | (2.10) | (1.25) | -- | (0.11) | (9.58) | (36.80) | -- | (80.55) | 0.19 | (15.84) | -- | (0.45) | 0.17 | (44.03) | -- | (0.17) | 0.44 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q3
2013 | Q2
2013 | Q2
2012 |
|---|
| Dividends Per Share | 0.00 | 0.00 | 2.02 |