IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — MHO

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.770.730.800.780.720.840.870.740.670.540.070.190.220.220.370.29
Property, Plant & Equipment0.030.030.030.030.030.040.030.040.040.040.040.040.040.020.020.02
Goodwill0.020.020.020.020.020.020.020.020.020.020.020.020.020.020.020.02
Total Assets4.794.774.744.594.464.344.214.003.863.763.593.493.313.052.862.71
Total Liabilities1.601.621.661.581.611.601.571.581.561.581.651.681.601.501.391.36
Retained Earnings3.343.203.102.982.732.592.442.202.061.941.711.571.441.231.141.03
Total Stockholder Equity3.193.153.083.012.852.742.642.432.302.181.941.821.701.541.471.35

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue0.921.151.131.160.981.211.141.111.050.971.051.011.001.221.011.040.861.050.900.96
Cost of Revenue0.720.950.850.880.720.910.830.800.760.730.760.760.770.920.740.760.650.810.680.72
Gross Profit0.200.200.280.290.250.300.310.310.280.240.280.260.230.290.270.280.210.240.220.24
Selling, General & Admin0.060.070.070.070.060.070.070.060.060.060.060.060.050.050.060.060.050.050.050.05
Total Operating Expenses0.120.130.140.130.110.130.130.120.110.110.110.110.100.130.100.100.090.100.100.10
Operating Income0.090.070.140.160.140.160.180.190.170.130.170.150.130.160.170.180.120.140.130.14
Interest Expense--------------------------0.000.000.000.000.00-0.000.00
Pretax Income*0.090.080.140.160.150.170.190.190.180.140.180.160.140.160.170.180.120.140.120.14
Tax Provision0.020.020.030.040.030.040.040.050.040.030.040.040.030.030.040.050.030.030.030.03
Net Income0.070.060.110.120.110.130.150.150.140.110.140.120.100.130.130.140.090.110.090.11
Basic EPS2.612.474.014.524.074.855.265.264.923.804.984.253.734.734.764.883.233.933.113.68
Diluted EPS2.552.423.924.423.984.715.105.124.783.634.824.123.644.624.674.793.163.823.033.58

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow135.73(8.71)43.4137.7664.89104.40(67.94)27.51115.7754.9079.54166.19251.50198.22(92.69)9.2169.3317.52(208.14)98.63
Capital Expenditures0.154.261.402.611.342.070.585.490.281.162.490.042.085.461.191.491.2122.741.520.88
Free Cash Flow*135.58(12.96)42.0135.1563.55102.33(68.52)22.02115.5053.7577.05166.15249.42192.77(93.87)7.7368.12(5.22)(209.66)97.76
Investing Cash Flow5.12(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)17.4976.65(6.34)

* Derived from reported values