IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — VTRS

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents1.800.980.570.761.880.921.011.310.630.510.650.660.750.760.670.81
Accounts Receivable3.083.373.263.133.723.573.633.743.613.503.333.744.094.354.484.53
Inventory3.934.114.264.104.083.943.823.673.643.663.383.613.804.084.494.94
Total Current Assets10.929.959.779.6211.3111.7912.9210.939.789.6310.4911.1811.7411.3111.7512.32
Property, Plant & Equipment2.532.632.642.642.682.662.712.932.983.013.043.083.153.113.173.25
Goodwill6.696.736.756.469.569.339.6910.2810.5310.5710.0510.5210.9812.1711.9911.91
Intangible Assets13.7814.9515.5215.8617.0917.5318.1420.9621.7522.3722.9724.0625.2126.9127.7828.41
Total Non-current Assets*25.9227.9728.6428.8533.4533.5434.4237.8138.9239.6638.1739.9541.7244.7646.2346.66
Total Assets36.8337.9238.4138.4744.7545.3347.3448.7448.7049.2948.6651.1353.4756.0757.9858.98
Short-term Debt1.931.941.670.001.442.361.891.301.330.500.760.762.601.882.152.26
Total Current Liabilities6.817.367.135.727.517.717.766.836.526.116.527.689.6410.1010.139.98
Long-term Debt12.4112.4912.7914.1814.3014.7316.0717.0817.2518.0718.7219.2118.7619.8520.9222.10
Total Non-current Liabilities*15.3715.3415.7117.1017.4518.1019.5721.0421.3322.2522.9623.6423.3824.8326.6427.59
Total Liabilities22.1822.7022.8422.8224.9625.8127.3327.8827.8528.3629.4831.3233.0234.9336.7837.56
Retained Earnings(0.21)(0.05)0.080.234.084.134.615.555.375.254.314.113.944.093.914.32
Total Stockholder Equity*14.6615.2215.5715.6519.7919.5220.0120.8720.8420.9319.1819.8120.4521.1421.2121.41

* 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 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue3.513.693.753.573.243.523.743.793.653.833.933.913.723.874.074.114.184.334.524.56
Cost of Revenue2.362.562.392.252.092.312.292.352.162.242.252.312.192.602.332.412.422.802.963.25
Gross Profit1.161.151.371.331.161.221.461.451.501.601.691.611.541.271.751.701.771.551.571.33
Research & Development0.25--0.250.220.22--0.200.200.20--0.210.210.18--0.170.160.140.270.150.15
Selling, General & Admin0.931.030.890.930.951.051.001.361.021.611.051.030.961.271.020.980.921.081.061.20
Total Operating Expenses1.241.341.191.104.041.391.231.691.302.051.241.241.141.481.191.151.061.621.221.38
Operating Income(0.08)(0.19)0.180.23(2.88)(0.18)0.23(0.24)0.20(0.45)0.450.370.40(0.20)0.560.550.71(0.08)0.36(0.05)
Interest Expense0.120.120.120.120.120.120.150.150.140.140.140.140.150.150.150.150.150.150.150.17
Pretax Income(0.25)(0.34)(0.01)(0.22)(3.10)(0.53)0.09(0.39)0.20(0.85)0.400.330.321.470.430.390.53(0.20)0.20(0.22)
Tax Provision(0.42)-0.000.12(0.21)(0.05)(0.01)-0.00(0.07)0.09(0.09)0.070.070.100.460.070.080.130.06(0.11)0.06
Basic EPS0.15(0.34)(0.11)0.00(2.55)(0.44)0.08(0.27)0.10(0.64)0.280.220.190.830.290.260.33(0.22)0.26(0.23)
Diluted EPS0.15(0.34)(0.11)0.00(2.55)(0.43)0.08(0.27)0.09(0.63)0.270.220.190.830.290.260.33(0.22)0.26(0.23)

Cash Flow Statement

(in billions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow0.390.820.740.220.540.480.830.380.610.480.830.510.970.140.870.801.140.521.090.38
Capital Expenditures0.040.200.090.050.040.140.080.060.050.170.100.070.050.150.100.080.060.200.120.04
Free Cash Flow*0.350.620.660.170.490.340.750.320.560.310.740.450.92(0.01)0.770.721.070.330.960.34
Investing Cash Flow0.28(0.21)(0.10)(0.05)(0.07)(0.17)1.750.38(0.15)0.12(0.05)(0.08)(0.75)1.78(0.11)(0.08)(0.07)(0.22)(0.12)(0.07)
Financing Cash Flow(0.20)(0.24)(0.23)(0.36)(0.47)(1.42)(1.64)(0.85)(0.43)(0.93)(0.10)(0.30)(0.97)(1.33)(0.76)(0.78)(1.01)(0.35)(0.88)(0.69)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q4 2023Q3 2023Q2 2023Q1 2023Q2 2022Q1 2022Q3 2021
Dividends Per Share0.120.120.120.120.120.120.120.120.120.120.120.110.120.11