IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — KD

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q1 2022Q3 2021
Cash & Equivalents1.461.351.331.271.691.411.512.001.891.872.130.74
Accounts Receivable1.281.351.321.441.661.661.491.541.581.902.271.75
Total Current Assets4.474.334.294.364.854.594.654.974.965.406.093.86
Property, Plant & Equipment2.632.622.632.692.812.652.752.762.592.652.833.48
Goodwill0.790.790.790.790.810.810.810.810.810.820.821.20
Intangible Assets0.170.170.170.220.190.190.190.160.140.150.140.05
Total Non-current Assets*7.036.956.955.816.126.016.336.886.676.907.358.21
Total Assets11.5011.2811.2410.1610.9710.6010.9911.8511.6312.3013.4412.06
Accounts Payable1.141.241.121.341.481.251.631.721.591.491.560.80
Short-term Debt0.130.810.120.130.630.120.13------0.100.11
Total Current Liabilities4.245.044.204.235.154.494.594.614.584.615.063.71
Long-term Debt3.012.303.003.112.633.123.153.103.103.113.130.28
Total Non-current Liabilities*5.914.925.714.834.525.005.065.315.305.485.672.87
Total Liabilities10.159.979.909.069.689.499.659.929.8810.0910.736.58
Retained Earnings(2.01)(1.89)(1.94)(2.31)(2.27)(2.26)(2.12)(1.24)(1.14)(0.85)(0.60)--
Total Stockholder Equity1.231.191.231.001.191.011.241.831.652.122.625.43

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q1 2022Q4 2021Q3 2021
Total Revenue3.743.803.863.723.743.853.944.074.194.264.304.184.294.434.934.43
Cost of Revenue2.952.983.022.922.933.133.183.423.453.613.603.613.683.824.274.18
Gross Profit0.800.830.840.800.810.720.750.650.740.640.710.570.610.610.660.52
Research & Development----------------------------0.020.01
Selling, General & Admin0.650.640.670.660.660.710.710.630.720.780.730.710.690.690.830.85
Interest Expense0.020.020.020.020.030.030.030.030.030.030.030.020.020.020.020.02
Pretax Income0.090.120.090.100.06-0.000.05(0.11)(0.11)(0.29)(0.14)(0.22)(0.20)(0.19)(0.72)(0.47)
Tax Provision0.040.050.030.030.050.040.070.030.030.45(0.03)0.060.050.040.000.22
Net Income0.060.070.060.070.01(0.04)(0.01)(0.14)(0.14)(0.74)(0.11)(0.28)(0.25)(0.23)(0.72)(0.69)
Basic EPS0.240.300.250.290.05(0.19)(0.05)(0.62)(0.62)(3.24)(0.47)(1.24)(1.11)(1.02)(2.27)--
Diluted EPS0.230.300.250.290.05(0.19)(0.05)(0.62)(0.62)(3.24)(0.47)(1.24)(1.11)(1.02)(2.27)--

Cash Flow Statement

(in billions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q1 2022Q4 2021Q3 2021
Operating Cash Flow(0.12)0.580.430.02(0.05)0.140.440.05(0.17)0.010.280.390.100.190.61(0.72)
Capital Expenditures0.140.240.220.270.120.200.170.180.100.150.250.250.210.18--0.60
Free Cash Flow*(0.27)0.340.21(0.25)(0.17)(0.06)0.26(0.13)(0.27)(0.14)0.030.13(0.11)0.01--(1.32)
Investing Cash Flow(0.07)(0.20)(0.24)(0.03)(0.17)(0.20)(0.14)(0.09)(0.11)(0.14)(0.18)(0.30)(0.22)(0.22)(0.15)(0.42)
Financing Cash Flow(0.17)(0.11)(0.14)(0.31)(0.05)(0.05)(0.04)(0.04)(0.04)(0.04)(0.03)(0.03)(0.04)(0.04)1.041.88

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2022Q4 2021
Dividends Per Share0.000.000.000.000.000.000.000.000.000.000.000.000.000.00