IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — CALY

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.280.500.870.680.320.440.310.230.330.190.180.200.180.250.510.420.40
Accounts Receivable0.320.390.220.340.370.290.390.420.300.400.450.280.380.410.260.330.33
Inventory0.520.600.570.610.650.670.650.700.740.840.930.720.600.550.390.340.34
Total Current Assets1.251.631.871.881.961.621.611.591.601.661.751.361.341.401.341.251.20
Property, Plant & Equipment0.160.162.222.222.212.222.192.172.082.001.911.681.601.531.331.261.19
Goodwill0.620.620.620.620.622.001.991.991.981.981.981.981.981.972.032.022.03
Intangible Assets0.000.220.040.040.040.070.070.070.070.070.080.080.090.090.100.110.12
Total Non-current Assets*0.160.162.222.232.217.537.497.507.387.317.196.866.816.686.066.025.91
Total Assets2.783.187.577.617.699.169.109.098.988.968.948.228.168.087.407.277.11
Accounts Payable0.240.280.330.380.400.450.440.410.390.440.590.530.530.540.450.430.14
Short-term Debt0.040.040.050.050.050.040.050.050.080.100.110.100.100.220.030.02--
Total Current Liabilities0.410.711.001.020.930.840.840.880.910.931.071.041.041.160.840.790.70
Long-term Debt0.010.431.461.471.471.481.481.541.541.541.551.081.081.091.071.081.19
Total Non-current Liabilities*0.210.344.104.104.344.384.334.334.124.104.063.383.333.222.842.742.80
Total Liabilities*0.621.065.095.125.275.225.175.215.035.035.134.424.374.383.683.533.50
Retained Earnings(0.74)(0.82)(0.49)(0.48)(0.50)1.011.020.951.020.990.880.930.890.780.710.720.63
Total Stockholder Equity2.162.122.482.492.433.943.933.893.953.933.813.813.793.703.723.743.61

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue0.610.69(1.08)0.931.111.090.921.011.161.140.901.041.181.170.850.991.121.040.710.86
Cost of Revenue0.310.36------------------------------------
Gross Profit0.310.33------------------------------------
Research & Development0.020.020.000.020.020.020.020.020.030.020.030.020.020.020.020.020.020.020.020.02
Selling, General & Admin0.180.17(0.04)0.210.240.260.260.250.260.270.250.240.280.270.250.220.250.240.240.22
Total Operating Expenses0.190.19----0.16------------------------------
Operating Income0.110.14(0.07)0.030.110.07(1.46)0.030.100.07(0.03)0.070.120.08(0.03)0.070.130.09(0.05)0.08
Interest Expense------------------0.060.060.050.050.050.040.040.030.030.040.03
Pretax Income0.110.110.06(0.02)0.030.01(1.51)(0.02)0.050.01(0.08)0.030.070.02(0.08)0.040.110.07(0.10)0.05
Tax Provision0.030.030.03(0.01)0.010.01-0.00(0.02)(0.01)0.01(0.01)-0.00(0.05)-0.00-0.000.000.00(0.02)(0.07)0.07
Net Income0.080.09(0.42)(0.01)0.020.00(1.51)-0.000.060.01(0.08)0.030.120.03(0.07)0.040.110.09(0.03)(0.02)
Basic EPS0.420.51(2.27)(0.08)0.110.01(8.24)(0.02)0.340.04(0.41)0.160.630.13(0.40)0.210.570.47(0.83)(0.09)
Diluted EPS0.400.47(2.24)(0.08)0.110.01(8.22)(0.02)0.320.04(0.38)0.160.590.13(0.35)0.200.530.44(0.75)(0.09)

Cash Flow Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow0.25(0.17)0.060.230.13(0.09)0.040.190.22(0.07)0.140.250.13(0.15)(0.07)0.080.14(0.19)0.030.15
Capital Expenditures0.010.01(0.18)0.070.070.070.070.080.080.070.090.130.140.120.180.110.120.120.120.08
Free Cash Flow*0.24(0.18)0.240.160.05(0.16)(0.02)0.110.14(0.14)0.040.12(0.01)(0.27)(0.25)(0.03)0.02(0.31)(0.09)0.07
Investing Cash Flow(0.01)0.81(0.05)(0.07)0.21(0.07)(0.04)(0.08)(0.08)(0.09)(0.12)(0.14)(0.14)(0.14)(0.18)(0.11)(0.12)(0.12)(0.15)(0.06)
Financing Cash Flow(0.47)(1.05)0.030.020.020.030.010.02(0.06)0.010.040.030.020.270.260.04(0.08)0.21(0.04)0.02

* Derived from reported values

Dividends Per Share

(USD)
MetricQ4 2021Q3 2021Q2 2021Q1 2021Q2 2018Q1 2018Q4 2017Q3 2017Q2 2017Q1 2017Q4 2016Q3 2016Q2 2016Q1 2016Q3 2015Q2 2015Q1 2015
Dividends Per Share0.000.000.010.010.010.010.010.010.010.010.010.010.010.010.010.010.01