IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — GENVR

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.620.700.830.880.740.640.490.630.620.811.101.291.771.531.231.051.011.07
Short-term Investments------------------0.000.000.000.010.020.020.030.040.06
Accounts Receivable0.360.310.310.150.160.150.160.150.140.170.150.100.110.110.110.110.100.10
Total Current Assets1.251.291.431.321.221.111.721.081.091.381.621.632.161.951.791.851.791.95
Property, Plant & Equipment0.070.070.060.060.060.070.080.080.070.100.110.060.060.070.070.070.080.09
Goodwill10.8510.8310.8210.1710.2410.2110.2310.2010.2410.1210.132.862.882.902.862.612.602.59
Intangible Assets1.471.641.761.601.701.802.012.122.242.472.590.250.310.320.350.250.270.30
Total Non-current Assets*14.5814.7614.9314.0414.2514.3214.5615.3414.7014.1314.264.624.724.784.784.514.524.46
Total Assets15.8316.0516.3615.3615.4715.4316.2816.4115.7915.5015.886.256.876.736.576.366.316.41
Accounts Payable0.080.080.090.100.100.080.060.070.070.080.070.070.080.080.080.070.070.06
Total Current Liabilities2.692.552.863.763.823.752.562.462.752.882.832.622.882.812.221.821.752.55
Long-term Debt8.418.708.868.488.538.529.269.519.5610.0610.063.333.843.853.863.613.603.60
Total Non-current Liabilities*10.8111.0411.149.459.559.7111.3011.5410.7011.3211.363.924.094.154.845.035.044.36
Total Liabilities13.5013.5914.0013.2113.3713.4613.8614.0013.4514.1914.186.556.976.977.066.856.796.91
Retained Earnings0.030.220.160.170.090.01(0.10)(0.25)(0.40)(1.50)(1.66)(1.73)(2.06)(2.26)(2.59)(2.97)(3.15)(3.21)
Total Stockholder Equity2.332.462.372.152.101.972.422.412.341.311.70(0.30)(0.10)(0.23)(0.50)(0.49)(0.48)(0.50)

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Total Revenue1.281.241.221.261.010.990.970.970.970.950.950.950.950.940.750.710.720.700.690.69
Cost of Revenue0.280.270.270.270.200.190.190.190.190.180.180.180.190.180.120.100.100.110.100.10
Gross Profit1.010.970.950.990.810.790.780.780.780.770.770.770.760.760.630.610.620.600.590.58
Research & Development0.100.100.100.110.080.080.080.080.080.080.090.090.090.090.070.060.060.060.070.07
Selling, General & Admin--0.070.060.070.070.110.060.050.050.110.390.060.060.010.110.100.240.040.060.05
Total Operating Expenses0.200.540.520.540.390.420.380.360.380.430.740.410.400.390.390.340.490.300.310.30
Operating Income0.800.430.440.450.420.370.400.420.400.340.030.360.360.370.240.260.130.300.290.29
Pretax Income0.670.310.230.300.290.210.260.280.220.18(0.14)0.200.160.220.200.230.100.260.430.25
Tax Provision0.160.120.100.170.140.050.100.100.080.04(0.29)0.02(0.75)0.050.130.03(0.02)0.060.100.07
Net Income0.510.190.130.140.140.160.160.180.130.140.150.190.920.170.070.200.120.200.330.18
Basic EPS0.840.310.220.220.230.260.260.290.210.230.230.301.470.260.120.350.210.350.570.31
Diluted EPS0.830.310.210.220.220.260.260.290.220.220.230.291.460.250.120.330.200.340.560.31

Cash Flow Statement

(in billions USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow0.480.540.120.410.470.330.160.261.400.320.130.230.320.31(0.09)0.220.330.330.060.26
Capital Expenditures0.000.010.010.000.000.010.000.000.000.010.010.000.000.000.000.000.000.000.000.00
Free Cash Flow*0.480.540.110.410.470.320.160.261.400.310.120.220.320.31(0.09)0.210.320.330.060.26
Investing Cash Flow(0.19)0.06(0.01)(0.87)(0.08)(0.01)(0.01)-0.00-0.000.000.01(0.01)-0.000.00(6.55)0.000.010.000.31-0.00
Financing Cash Flow(0.50)(0.68)(0.24)0.29(0.30)(0.14)(0.07)(0.47)(1.03)(0.44)(0.13)(0.35)(0.38)(0.58)6.46(0.81)(0.22)(0.08)(0.08)0.04

* Derived from reported values

Dividends Per Share

(USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Dividends Per Share0.130.130.130.130.130.130.130.130.130.130.130.130.130.130.130.130.130.130.130.13