IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — CMPR

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.190.260.200.180.220.150.150.270.130.110.110.130.160.230.190.040.040.04
Short-term Investments------0.000.000.000.010.020.020.070.090.100.100.150.15------
Accounts Receivable0.070.070.080.070.060.070.070.060.070.070.070.070.070.060.060.050.050.05
Inventory0.120.120.120.100.100.110.100.100.110.120.140.150.100.100.090.080.090.09
Total Current Assets0.500.560.490.440.500.430.440.580.440.470.530.580.530.630.570.230.260.26
Property, Plant & Equipment0.350.350.320.290.280.270.270.280.270.280.280.270.300.300.320.310.330.33
Goodwill0.820.830.830.790.780.800.780.790.770.790.780.750.790.780.720.710.730.64
Intangible Assets0.050.050.050.060.070.070.080.090.100.120.130.140.170.180.170.190.210.20
Total Non-current Assets0.630.590.540.490.490.480.470.470.480.500.490.490.510.510.530.510.590.58
Total Assets2.052.091.971.881.921.881.781.951.811.891.952.102.122.282.181.781.931.82
Accounts Payable0.310.350.320.300.340.300.270.340.260.260.320.290.230.270.220.170.240.21
Short-term Debt0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.02
Total Current Liabilities0.730.830.750.680.730.670.640.710.640.680.700.670.620.710.660.600.660.57
Long-term Debt1.581.581.571.581.581.591.591.601.591.681.681.651.701.711.721.331.261.33
Total Non-current Liabilities*1.781.791.761.741.731.761.771.781.771.871.861.801.851.871.891.521.571.59
Total Liabilities2.512.622.522.422.452.432.412.492.412.542.552.482.472.572.562.122.232.17
Retained Earnings0.260.260.230.270.280.250.210.300.240.210.260.390.460.560.530.600.640.61
Total Stockholder Equity(0.52)(0.53)(0.57)(0.56)(0.55)(0.57)(0.64)(0.55)(0.61)(0.66)(0.61)(0.51)(0.46)(0.38)(0.45)0.40(0.36)(0.41)

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Total Revenue0.940.891.040.860.870.790.940.800.830.780.920.760.790.740.850.700.720.660.850.66
Cost of Revenue0.510.480.550.460.460.420.490.420.430.400.460.400.410.390.460.380.380.350.420.34
Gross Profit0.430.410.490.400.410.370.450.380.400.380.460.360.381.060.390.330.340.310.430.32
Selling, General & Admin0.060.060.060.050.060.050.060.050.050.050.050.050.050.050.050.050.050.050.050.05
Total Operating Expenses0.370.360.400.350.350.330.370.340.340.340.350.320.321.060.360.340.370.340.340.30
Operating Income0.060.050.090.050.070.040.080.040.070.040.110.030.05(0.01)0.03(0.02)(0.03)(0.03)0.090.02
Pretax Income0.040.030.060.020.010.000.08-0.000.030.010.080.010.04(0.04)(0.01)(0.02)(0.04)(0.04)0.070.01
Tax Provision0.010.010.010.020.040.010.020.01(0.08)0.010.020.010.010.010.130.010.000.030.020.01
Net Income0.030.010.050.01(0.03)(0.01)0.06(0.01)0.12-0.000.060.000.03(0.05)(0.14)(0.03)(0.04)(0.07)0.050.00
Basic EPS--0.572.010.31(1.02)(0.33)2.45(0.50)4.44(0.15)2.180.171.11(1.88)(5.34)(0.97)(1.52)(2.75)2.100.09
Diluted EPS--0.551.950.30(0.95)(0.33)2.36(0.50)4.27(0.15)2.140.17----(5.34)--(1.50)(2.75)2.080.09

Cash Flow Statement

(in millions USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow110.51(16.52)164.6625.06107.479.70176.524.38125.108.43174.9542.2561.8212.6081.13(25.25)87.82(48.19)143.3436.57
Capital Expenditures25.7123.0025.1826.3520.8124.7926.4217.0010.5010.4711.3922.5716.2911.0014.7311.7611.9015.6017.928.62
Free Cash Flow*84.80(39.52)139.48(1.29)86.66(15.10)150.10(12.62)114.59(2.04)163.5619.6945.531.6066.39(37.01)75.92(63.80)125.4327.94
Investing Cash Flow(62.71)(39.30)(50.73)(42.82)(36.59)(41.10)(37.56)(25.50)(9.90)(14.31)(19.57)(10.83)4.63(1.78)(5.53)(101.04)44.6328.65(64.10)(13.18)
Financing Cash Flow12.52(8.92)(56.96)(14.66)(28.51)(13.34)(58.66)(35.42)(65.05)(110.35)(12.09)(35.06)(51.34)(13.05)(100.93)(11.78)(7.83)(49.39)(39.01)(10.35)

* Derived from reported values