Financial Statements — MHO
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 | 0.77 | 0.73 | 0.80 | 0.78 | 0.72 | 0.84 | 0.87 | 0.74 | 0.67 | 0.54 | 0.07 | 0.19 | 0.22 | 0.22 | 0.37 | 0.29 |
| Property, Plant & Equipment | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 |
| Goodwill | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Assets | 4.79 | 4.77 | 4.74 | 4.59 | 4.46 | 4.34 | 4.21 | 4.00 | 3.86 | 3.76 | 3.59 | 3.49 | 3.31 | 3.05 | 2.86 | 2.71 |
| Total Liabilities | 1.60 | 1.62 | 1.66 | 1.58 | 1.61 | 1.60 | 1.57 | 1.58 | 1.56 | 1.58 | 1.65 | 1.68 | 1.60 | 1.50 | 1.39 | 1.36 |
| Retained Earnings | 3.34 | 3.20 | 3.10 | 2.98 | 2.73 | 2.59 | 2.44 | 2.20 | 2.06 | 1.94 | 1.71 | 1.57 | 1.44 | 1.23 | 1.14 | 1.03 |
| Total Stockholder Equity | 3.19 | 3.15 | 3.08 | 3.01 | 2.85 | 2.74 | 2.64 | 2.43 | 2.30 | 2.18 | 1.94 | 1.82 | 1.70 | 1.54 | 1.47 | 1.35 |
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 | 0.92 | 1.15 | 1.13 | 1.16 | 0.98 | 1.21 | 1.14 | 1.11 | 1.05 | 0.97 | 1.05 | 1.01 | 1.00 | 1.22 | 1.01 | 1.04 | 0.86 | 1.05 | 0.90 | 0.96 |
| Cost of Revenue | 0.72 | 0.95 | 0.85 | 0.88 | 0.72 | 0.91 | 0.83 | 0.80 | 0.76 | 0.73 | 0.76 | 0.76 | 0.77 | 0.92 | 0.74 | 0.76 | 0.65 | 0.81 | 0.68 | 0.72 |
| Gross Profit | 0.20 | 0.20 | 0.28 | 0.29 | 0.25 | 0.30 | 0.31 | 0.31 | 0.28 | 0.24 | 0.28 | 0.26 | 0.23 | 0.29 | 0.27 | 0.28 | 0.21 | 0.24 | 0.22 | 0.24 |
| Selling, General & Admin | 0.06 | 0.07 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 |
| Total Operating Expenses | 0.12 | 0.13 | 0.14 | 0.13 | 0.11 | 0.13 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.13 | 0.10 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 |
| Operating Income | 0.09 | 0.07 | 0.14 | 0.16 | 0.14 | 0.16 | 0.18 | 0.19 | 0.17 | 0.13 | 0.17 | 0.15 | 0.13 | 0.16 | 0.17 | 0.18 | 0.12 | 0.14 | 0.13 | 0.14 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.00 | 0.00 |
| Pretax Income* | 0.09 | 0.08 | 0.14 | 0.16 | 0.15 | 0.17 | 0.19 | 0.19 | 0.18 | 0.14 | 0.18 | 0.16 | 0.14 | 0.16 | 0.17 | 0.18 | 0.12 | 0.14 | 0.12 | 0.14 |
| Tax Provision | 0.02 | 0.02 | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.05 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 |
| Net Income | 0.07 | 0.06 | 0.11 | 0.12 | 0.11 | 0.13 | 0.15 | 0.15 | 0.14 | 0.11 | 0.14 | 0.12 | 0.10 | 0.13 | 0.13 | 0.14 | 0.09 | 0.11 | 0.09 | 0.11 |
| Basic EPS | 2.61 | 2.47 | 4.01 | 4.52 | 4.07 | 4.85 | 5.26 | 5.26 | 4.92 | 3.80 | 4.98 | 4.25 | 3.73 | 4.73 | 4.76 | 4.88 | 3.23 | 3.93 | 3.11 | 3.68 |
| Diluted EPS | 2.55 | 2.42 | 3.92 | 4.42 | 3.98 | 4.71 | 5.10 | 5.12 | 4.78 | 3.63 | 4.82 | 4.12 | 3.64 | 4.62 | 4.67 | 4.79 | 3.16 | 3.82 | 3.03 | 3.58 |
* 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 | 135.73 | (8.71) | 43.41 | 37.76 | 64.89 | 104.40 | (67.94) | 27.51 | 115.77 | 54.90 | 79.54 | 166.19 | 251.50 | 198.22 | (92.69) | 9.21 | 69.33 | 17.52 | (208.14) | 98.63 |
| Capital Expenditures | 0.15 | 4.26 | 1.40 | 2.61 | 1.34 | 2.07 | 0.58 | 5.49 | 0.28 | 1.16 | 2.49 | 0.04 | 2.08 | 5.46 | 1.19 | 1.49 | 1.21 | 22.74 | 1.52 | 0.88 |
| Free Cash Flow* | 135.58 | (12.96) | 42.01 | 35.15 | 63.55 | 102.33 | (68.52) | 22.02 | 115.50 | 53.75 | 77.05 | 166.15 | 249.42 | 192.77 | (93.87) | 7.73 | 68.12 | (5.22) | (209.66) | 97.76 |
| Investing Cash Flow | 5.12 | (29.04) | (15.45) | (12.32) | (2.93) | (9.86) | (17.50) | (10.43) | (17.11) | (4.50) | (11.33) | 1.99 | (4.79) | (8.28) | (7.63) | (4.83) | (6.63) | (19.80) | (19.16) | (13.39) |
| Financing Cash Flow | (62.62) | (7.24) | (94.19) | (1.42) | (107.15) | 7.11 | (32.10) | (49.78) | 38.69 | (53.85) | (0.25) | (42.46) | (15.68) | 53.84 | (20.67) | (34.24) | (80.45) | 17.49 | 76.65 | (6.34) |
* Derived from reported values