Financial Statements — VTRS
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 | 1.80 | 0.98 | 0.57 | 0.76 | 1.88 | 0.92 | 1.01 | 1.31 | 0.63 | 0.51 | 0.65 | 0.66 | 0.75 | 0.76 | 0.67 | 0.81 |
| Accounts Receivable | 3.08 | 3.37 | 3.26 | 3.13 | 3.72 | 3.57 | 3.63 | 3.74 | 3.61 | 3.50 | 3.33 | 3.74 | 4.09 | 4.35 | 4.48 | 4.53 |
| Inventory | 3.93 | 4.11 | 4.26 | 4.10 | 4.08 | 3.94 | 3.82 | 3.67 | 3.64 | 3.66 | 3.38 | 3.61 | 3.80 | 4.08 | 4.49 | 4.94 |
| Total Current Assets | 10.92 | 9.95 | 9.77 | 9.62 | 11.31 | 11.79 | 12.92 | 10.93 | 9.78 | 9.63 | 10.49 | 11.18 | 11.74 | 11.31 | 11.75 | 12.32 |
| Property, Plant & Equipment | 2.53 | 2.63 | 2.64 | 2.64 | 2.68 | 2.66 | 2.71 | 2.93 | 2.98 | 3.01 | 3.04 | 3.08 | 3.15 | 3.11 | 3.17 | 3.25 |
| Goodwill | 6.69 | 6.73 | 6.75 | 6.46 | 9.56 | 9.33 | 9.69 | 10.28 | 10.53 | 10.57 | 10.05 | 10.52 | 10.98 | 12.17 | 11.99 | 11.91 |
| Intangible Assets | 13.78 | 14.95 | 15.52 | 15.86 | 17.09 | 17.53 | 18.14 | 20.96 | 21.75 | 22.37 | 22.97 | 24.06 | 25.21 | 26.91 | 27.78 | 28.41 |
| Total Non-current Assets* | 25.92 | 27.97 | 28.64 | 28.85 | 33.45 | 33.54 | 34.42 | 37.81 | 38.92 | 39.66 | 38.17 | 39.95 | 41.72 | 44.76 | 46.23 | 46.66 |
| Total Assets | 36.83 | 37.92 | 38.41 | 38.47 | 44.75 | 45.33 | 47.34 | 48.74 | 48.70 | 49.29 | 48.66 | 51.13 | 53.47 | 56.07 | 57.98 | 58.98 |
| Short-term Debt | 1.93 | 1.94 | 1.67 | 0.00 | 1.44 | 2.36 | 1.89 | 1.30 | 1.33 | 0.50 | 0.76 | 0.76 | 2.60 | 1.88 | 2.15 | 2.26 |
| Total Current Liabilities | 6.81 | 7.36 | 7.13 | 5.72 | 7.51 | 7.71 | 7.76 | 6.83 | 6.52 | 6.11 | 6.52 | 7.68 | 9.64 | 10.10 | 10.13 | 9.98 |
| Long-term Debt | 12.41 | 12.49 | 12.79 | 14.18 | 14.30 | 14.73 | 16.07 | 17.08 | 17.25 | 18.07 | 18.72 | 19.21 | 18.76 | 19.85 | 20.92 | 22.10 |
| Total Non-current Liabilities* | 15.37 | 15.34 | 15.71 | 17.10 | 17.45 | 18.10 | 19.57 | 21.04 | 21.33 | 22.25 | 22.96 | 23.64 | 23.38 | 24.83 | 26.64 | 27.59 |
| Total Liabilities | 22.18 | 22.70 | 22.84 | 22.82 | 24.96 | 25.81 | 27.33 | 27.88 | 27.85 | 28.36 | 29.48 | 31.32 | 33.02 | 34.93 | 36.78 | 37.56 |
| Retained Earnings | (0.21) | (0.05) | 0.08 | 0.23 | 4.08 | 4.13 | 4.61 | 5.55 | 5.37 | 5.25 | 4.31 | 4.11 | 3.94 | 4.09 | 3.91 | 4.32 |
| Total Stockholder Equity* | 14.66 | 15.22 | 15.57 | 15.65 | 19.79 | 19.52 | 20.01 | 20.87 | 20.84 | 20.93 | 19.18 | 19.81 | 20.45 | 21.14 | 21.21 | 21.41 |
* Derived from reported values
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 | 3.51 | 3.69 | 3.75 | 3.57 | 3.24 | 3.52 | 3.74 | 3.79 | 3.65 | 3.83 | 3.93 | 3.91 | 3.72 | 3.87 | 4.07 | 4.11 | 4.18 | 4.33 | 4.52 | 4.56 |
| Cost of Revenue | 2.36 | 2.56 | 2.39 | 2.25 | 2.09 | 2.31 | 2.29 | 2.35 | 2.16 | 2.24 | 2.25 | 2.31 | 2.19 | 2.60 | 2.33 | 2.41 | 2.42 | 2.80 | 2.96 | 3.25 |
| Gross Profit | 1.16 | 1.15 | 1.37 | 1.33 | 1.16 | 1.22 | 1.46 | 1.45 | 1.50 | 1.60 | 1.69 | 1.61 | 1.54 | 1.27 | 1.75 | 1.70 | 1.77 | 1.55 | 1.57 | 1.33 |
| Research & Development | 0.25 | -- | 0.25 | 0.22 | 0.22 | -- | 0.20 | 0.20 | 0.20 | -- | 0.21 | 0.21 | 0.18 | -- | 0.17 | 0.16 | 0.14 | 0.27 | 0.15 | 0.15 |
| Selling, General & Admin | 0.93 | 1.03 | 0.89 | 0.93 | 0.95 | 1.05 | 1.00 | 1.36 | 1.02 | 1.61 | 1.05 | 1.03 | 0.96 | 1.27 | 1.02 | 0.98 | 0.92 | 1.08 | 1.06 | 1.20 |
| Total Operating Expenses | 1.24 | 1.34 | 1.19 | 1.10 | 4.04 | 1.39 | 1.23 | 1.69 | 1.30 | 2.05 | 1.24 | 1.24 | 1.14 | 1.48 | 1.19 | 1.15 | 1.06 | 1.62 | 1.22 | 1.38 |
| Operating Income | (0.08) | (0.19) | 0.18 | 0.23 | (2.88) | (0.18) | 0.23 | (0.24) | 0.20 | (0.45) | 0.45 | 0.37 | 0.40 | (0.20) | 0.56 | 0.55 | 0.71 | (0.08) | 0.36 | (0.05) |
| Interest Expense | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.17 |
| Pretax Income | (0.25) | (0.34) | (0.01) | (0.22) | (3.10) | (0.53) | 0.09 | (0.39) | 0.20 | (0.85) | 0.40 | 0.33 | 0.32 | 1.47 | 0.43 | 0.39 | 0.53 | (0.20) | 0.20 | (0.22) |
| Tax Provision | (0.42) | -0.00 | 0.12 | (0.21) | (0.05) | (0.01) | -0.00 | (0.07) | 0.09 | (0.09) | 0.07 | 0.07 | 0.10 | 0.46 | 0.07 | 0.08 | 0.13 | 0.06 | (0.11) | 0.06 |
| Basic EPS | 0.15 | (0.34) | (0.11) | 0.00 | (2.55) | (0.44) | 0.08 | (0.27) | 0.10 | (0.64) | 0.28 | 0.22 | 0.19 | 0.83 | 0.29 | 0.26 | 0.33 | (0.22) | 0.26 | (0.23) |
| Diluted EPS | 0.15 | (0.34) | (0.11) | 0.00 | (2.55) | (0.43) | 0.08 | (0.27) | 0.09 | (0.63) | 0.27 | 0.22 | 0.19 | 0.83 | 0.29 | 0.26 | 0.33 | (0.22) | 0.26 | (0.23) |
Cash Flow Statement
(in billions 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 | 0.39 | 0.82 | 0.74 | 0.22 | 0.54 | 0.48 | 0.83 | 0.38 | 0.61 | 0.48 | 0.83 | 0.51 | 0.97 | 0.14 | 0.87 | 0.80 | 1.14 | 0.52 | 1.09 | 0.38 |
| Capital Expenditures | 0.04 | 0.20 | 0.09 | 0.05 | 0.04 | 0.14 | 0.08 | 0.06 | 0.05 | 0.17 | 0.10 | 0.07 | 0.05 | 0.15 | 0.10 | 0.08 | 0.06 | 0.20 | 0.12 | 0.04 |
| Free Cash Flow* | 0.35 | 0.62 | 0.66 | 0.17 | 0.49 | 0.34 | 0.75 | 0.32 | 0.56 | 0.31 | 0.74 | 0.45 | 0.92 | (0.01) | 0.77 | 0.72 | 1.07 | 0.33 | 0.96 | 0.34 |
| Investing Cash Flow | 0.28 | (0.21) | (0.10) | (0.05) | (0.07) | (0.17) | 1.75 | 0.38 | (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)| Metric | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q2
2022 | Q1
2022 | Q3
2021 |
|---|
| Dividends Per Share | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.11 |