Financial Statements — CAPL
Balance Sheet
(in billions USD)| Metric | Q2
2026 | 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 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 |
| Accounts Receivable | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.05 | 0.03 | 0.04 | 0.04 | 0.03 |
| Inventory | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.04 | 0.02 | 0.02 |
| Total Current Assets | 0.12 | 0.13 | 0.12 | 0.13 | 0.15 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.14 | 0.12 | 0.11 | 0.08 | 0.08 |
| Property, Plant & Equipment | 0.58 | 0.59 | 0.57 | 0.59 | 0.61 | 0.67 | 0.69 | 0.69 | 0.71 | 0.71 | 0.72 | 0.74 | 0.75 | 0.76 | 0.76 | 0.56 | 0.56 |
| Goodwill | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 |
| Intangible Assets | 0.05 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 | 0.11 | 0.12 | 0.09 | 0.09 |
| Total Non-current Assets* | 0.86 | 0.88 | 0.88 | 0.90 | 0.94 | 1.00 | 1.04 | 1.06 | 1.09 | 1.10 | 1.11 | 1.12 | 1.14 | 1.16 | 1.17 | 0.92 | 0.93 |
| Total Assets | 0.98 | 1.00 | 1.00 | 1.03 | 1.09 | 1.13 | 1.16 | 1.18 | 1.22 | 1.22 | 1.22 | 1.25 | 1.28 | 1.28 | 1.28 | 1.00 | 1.01 |
| Accounts Payable | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.07 | 0.08 | 0.09 | 0.08 | 0.09 | 0.07 | 0.07 |
| Total Current Liabilities | 0.16 | 0.17 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.16 | 0.18 | 0.17 | 0.16 | 0.18 | 0.18 | 0.17 | 0.19 | 0.16 | 0.15 |
| Long-term Debt | 0.72 | 0.73 | 0.70 | 0.72 | 0.77 | 0.77 | 0.79 | 0.80 | 0.77 | 0.77 | 0.79 | 0.76 | 0.80 | 0.81 | 0.80 | 0.55 | 0.54 |
| Total Non-current Liabilities* | 0.90 | 0.91 | 0.90 | 0.92 | 0.98 | 0.99 | 1.01 | 1.02 | 0.99 | 0.99 | 1.01 | 0.99 | 1.03 | 1.04 | 1.03 | 0.78 | 0.77 |
| Total Liabilities | 1.06 | 1.08 | 1.06 | 1.08 | 1.14 | 1.16 | 1.17 | 1.18 | 1.17 | 1.16 | 1.17 | 1.16 | 1.20 | 1.21 | 1.22 | 0.93 | 0.92 |
| Total Stockholder Equity* | (0.08) | (0.08) | (0.06) | (0.05) | (0.06) | (0.03) | (0.01) | -0.00 | 0.05 | 0.06 | 0.06 | 0.08 | 0.07 | 0.07 | 0.06 | 0.07 | 0.09 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q2
2026 | 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 |
|---|
| Total Revenue | 1.18 | 0.84 | 0.87 | 0.97 | 0.96 | 0.86 | 0.94 | 1.08 | 1.13 | 0.94 | 1.01 | 1.21 | 1.15 | 1.02 | 1.12 | 1.27 | 1.48 | 1.09 | 1.08 | 0.99 |
| Cost of Revenue | 1.07 | 0.74 | 0.76 | 0.87 | 0.86 | 0.77 | 0.84 | 0.97 | 1.03 | 0.86 | 0.91 | 1.11 | 1.05 | 0.93 | 1.03 | 1.16 | 1.39 | 1.01 | 1.00 | 0.91 |
| Gross Profit | 0.11 | 0.10 | 0.11 | 0.10 | 0.10 | 0.09 | 0.10 | 0.11 | 0.10 | 0.08 | 0.10 | 0.10 | 0.10 | 0.08 | 0.09 | 0.11 | 0.09 | 0.08 | 0.08 | 0.08 |
| Selling, General & Admin | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Operating Expenses | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.08 | 0.09 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 |
| Operating Income | 0.04 | 0.02 | 0.03 | 0.03 | 0.04 | 0.00 | 0.03 | 0.03 | 0.03 | (0.01) | 0.03 | 0.02 | 0.03 | 0.01 | 0.03 | 0.04 | 0.02 | 0.01 | 0.02 | 0.01 |
| Interest Expense | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Pretax Income | 0.02 | 0.01 | 0.02 | 0.02 | 0.03 | (0.01) | 0.02 | 0.01 | 0.01 | (0.02) | 0.02 | 0.01 | 0.02 | -0.00 | 0.02 | 0.03 | 0.01 | 0.00 | 0.01 | 0.01 |
| Tax Provision | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | -0.00 | -0.00 | 0.00 | 0.00 | (0.01) | -0.00 | 0.00 | 0.00 | -0.00 | -0.00 | 0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Net Income | 0.02 | 0.01 | 0.01 | 0.01 | 0.03 | (0.01) | 0.02 | 0.01 | 0.01 | (0.02) | 0.02 | 0.01 | 0.01 | -0.00 | 0.02 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 |
| Basic EPS | 0.53 | 0.26 | 0.25 | 0.34 | 0.64 | (0.20) | 0.42 | 0.27 | 0.31 | (0.48) | 0.43 | 0.31 | 0.37 | -- | -- | 0.71 | -- | -- | -- | -- |
| Diluted EPS | 0.52 | 0.26 | 0.24 | 0.34 | 0.64 | (0.20) | 0.42 | 0.27 | 0.31 | (0.48) | 0.42 | 0.31 | 0.36 | -- | -- | 0.71 | -- | -- | -- | -- |
Cash Flow Statement
(in millions USD)| Metric | Q2
2026 | 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 |
|---|
| Operating Cash Flow | 33.23 | 27.88 | 29.43 | 24.37 | 22.65 | 15.05 | 11.11 | 41.95 | 28.91 | 5.82 | 38.09 | 31.73 | 35.73 | 11.54 | 34.86 | 71.80 | 26.27 | 28.39 | 19.20 | 35.25 |
| Capital Expenditures | 7.45 | 3.43 | 7.07 | 6.70 | 11.84 | 10.11 | 7.19 | 7.72 | 5.31 | 6.11 | 12.95 | 10.35 | 5.33 | 6.00 | 3.57 | 10.38 | 7.47 | 8.93 | 9.49 | 10.46 |
| Free Cash Flow* | 25.78 | 24.45 | 22.36 | 17.67 | 10.81 | 4.93 | 3.92 | 34.23 | 23.60 | (0.29) | 25.15 | 21.37 | 30.40 | 5.54 | 31.29 | 61.42 | 18.80 | 19.45 | 9.71 | 24.79 |
| Investing Cash Flow | (4.14) | 7.84 | 2.22 | 15.35 | 52.21 | (1.33) | 10.25 | (0.45) | (0.15) | (25.96) | (11.65) | (9.85) | (1.31) | (5.38) | (22.23) | (9.74) | (5.10) | (9.33) | (15.49) | (262.81) |
| Financing Cash Flow | (31.52) | (31.51) | (34.28) | (43.67) | (71.89) | (10.34) | (25.75) | (39.23) | (29.54) | 21.44 | (27.25) | (20.58) | (37.44) | (14.69) | (8.36) | (53.84) | (28.74) | (15.56) | (4.31) | 235.18 |
* Derived from reported values