Financial Statements — CPRI
Balance Sheet
(in billions USD)| Metric | Q1 2027 | Q3 2026 | 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 | 0.11 | 0.15 | 0.12 | 0.13 | 0.36 | 0.18 | 0.21 | 0.25 | 0.24 | 0.24 | 0.28 | 0.22 | 0.22 | 0.26 | 0.23 | 0.36 | 0.23 | 0.24 | 0.21 |
| Accounts Receivable | 0.19 | 0.18 | 0.22 | 0.17 | 0.28 | 0.30 | 0.29 | 0.34 | 0.38 | 0.30 | 0.37 | 0.44 | 0.39 | 0.45 | 0.36 | 0.38 | 0.37 | 0.34 | 0.18 |
| Inventory | 0.62 | 0.66 | 0.77 | 0.78 | 0.89 | 0.98 | 0.90 | 1.02 | 1.10 | 1.17 | 1.19 | 1.18 | 1.26 | 0.98 | 0.87 | 0.76 | 0.79 | 0.93 | 0.95 |
| Total Current Assets | 1.14 | 1.22 | 1.71 | 1.64 | 1.74 | 1.67 | 1.60 | 1.92 | 1.99 | 1.92 | 2.08 | 2.09 | 2.08 | 2.07 | 1.67 | 1.71 | 1.49 | 1.63 | 1.49 |
| Property, Plant & Equipment | 0.36 | 0.37 | 0.38 | 0.40 | 0.53 | 0.56 | 0.57 | 0.56 | 0.54 | 0.55 | 0.55 | 0.47 | 0.47 | 0.46 | 0.45 | 0.47 | 0.52 | 0.53 | 0.54 |
| Goodwill | 0.20 | 0.20 | 0.20 | 0.20 | 0.67 | 1.15 | 1.11 | 1.32 | 1.27 | 1.31 | 1.36 | 1.26 | 1.34 | 1.45 | 1.49 | 1.51 | 1.62 | 1.54 | 1.49 |
| Intangible Assets | 0.35 | 0.36 | 0.37 | 0.38 | 0.46 | 0.50 | 0.50 | 0.53 | 0.53 | 0.55 | 0.56 | 0.55 | 0.58 | 0.63 | 0.65 | 0.67 | 0.69 | 0.68 | 0.68 |
| Total Non-current Assets* | 1.77 | 1.82 | 1.85 | 1.82 | 4.17 | 5.13 | 5.01 | 5.70 | 5.36 | 5.49 | 5.47 | 5.12 | 5.53 | 5.61 | 5.82 | 5.92 | 6.27 | 6.17 | 6.04 |
| Total Assets | 3.21 | 3.33 | 5.62 | 5.47 | 5.91 | 6.79 | 6.62 | 7.62 | 7.35 | 7.41 | 7.55 | 7.20 | 7.61 | 7.68 | 7.49 | 7.62 | 7.77 | 7.80 | 7.53 |
| Accounts Payable | 0.35 | 0.35 | 0.37 | 0.40 | 0.53 | 0.47 | 0.42 | 0.37 | 0.36 | 0.48 | 0.52 | 0.37 | 0.54 | 0.59 | 0.49 | 0.46 | 0.50 | 0.56 | 0.60 |
| Short-term Debt | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.04 | 0.02 | 0.03 | 0.02 | 0.01 | -- | -- |
| Total Current Liabilities | 0.96 | 1.07 | 1.36 | 1.40 | 1.43 | 1.79 | 1.70 | 1.82 | 1.24 | 1.45 | 1.56 | 1.28 | 1.61 | 1.75 | 1.52 | 1.56 | 1.59 | 1.58 | 1.59 |
| Long-term Debt | 0.32 | 0.23 | 1.76 | 1.67 | 1.48 | 1.71 | 1.71 | 1.84 | 2.09 | 1.94 | 1.54 | 1.60 | 1.42 | 1.00 | 1.14 | 1.33 | 1.41 | 1.78 | 1.77 |
| Total Non-current Liabilities* | 2.11 | 2.15 | 4.33 | 4.08 | 3.40 | 3.52 | 3.34 | 3.87 | 4.19 | 4.15 | 3.77 | 3.78 | 3.62 | 3.15 | 3.37 | 3.61 | 3.82 | 4.02 | 3.94 |
| Total Liabilities | 3.07 | 3.23 | 5.69 | 5.48 | 4.83 | 5.31 | 5.04 | 5.68 | 5.43 | 5.60 | 5.33 | 5.06 | 5.23 | 4.91 | 4.89 | 5.17 | 5.41 | 5.60 | 5.53 |
| Retained Earnings | 4.50 | 4.44 | 4.32 | 4.35 | 4.94 | 5.49 | 5.47 | 5.95 | 5.85 | 5.76 | 5.74 | 5.52 | 5.29 | 5.01 | 4.69 | 4.49 | 4.45 | 4.27 | 4.15 |
| Total Stockholder Equity | 0.14 | 0.11 | (0.07) | (0.02) | 1.07 | 1.48 | 1.58 | 1.93 | 1.91 | 1.81 | 2.22 | 2.14 | 2.38 | 2.78 | 2.60 | 2.45 | 2.36 | 2.20 | 2.01 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q1 2027 | Q4 2026 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0.77 | 0.80 | 1.02 | 0.86 | 0.80 | 1.03 | 1.26 | 1.08 | 1.07 | 1.22 | 1.43 | 1.29 | 1.23 | 1.34 | 1.51 | 1.41 | 1.36 | 1.49 | 1.61 | 1.30 |
| Cost of Revenue* | 0.27 | 0.28 | 0.40 | 0.33 | 0.30 | 0.40 | 0.45 | 0.39 | 0.38 | 0.46 | 0.50 | 0.46 | 0.42 | 0.47 | 0.51 | 0.46 | 0.46 | 0.54 | 0.56 | 0.42 |
| Gross Profit | 0.50 | 0.52 | 0.62 | 0.52 | 0.50 | 0.63 | 0.81 | 0.69 | 0.69 | 0.77 | 0.93 | 0.83 | 0.81 | 0.87 | 1.00 | 0.95 | 0.90 | 0.96 | 1.05 | 0.88 |
| Selling, General & Admin | 0.45 | 0.49 | 0.54 | 0.48 | 0.46 | 0.61 | 0.68 | 0.64 | 0.65 | 0.68 | 0.75 | 0.66 | 0.69 | 0.72 | 0.72 | 0.64 | 0.62 | 0.73 | 0.66 | 0.60 |
| Total Operating Expenses | 0.48 | 0.54 | 0.58 | 0.53 | 0.49 | 0.75 | 1.40 | 0.73 | 0.70 | 1.31 | 0.81 | 0.73 | 0.73 | 0.91 | 0.77 | 0.70 | 0.67 | 0.84 | 0.72 | 0.69 |
| Operating Income | 0.02 | (0.03) | 0.05 | (0.01) | 0.02 | (0.12) | (0.59) | (0.04) | (0.01) | (0.54) | 0.12 | 0.10 | 0.08 | (0.04) | 0.24 | 0.25 | 0.23 | 0.12 | 0.33 | 0.20 |
| Pretax Income | 0.05 | 0.01 | 0.06 | 0.00 | 0.04 | (0.10) | (0.60) | (0.01) | (0.01) | (0.56) | 0.12 | 0.10 | 0.05 | (0.07) | 0.23 | 0.26 | 0.23 | 0.12 | 0.34 | 0.20 |
| Tax Provision | (0.02) | 0.01 | -0.00 | 0.04 | (0.02) | 0.54 | (0.06) | (0.03) | 0.00 | (0.08) | 0.02 | 0.01 | 0.00 | (0.04) | 0.00 | 0.04 | 0.03 | 0.04 | 0.02 | -0.00 |
| Net Income | 0.07 | -0.00 | 0.12 | (0.03) | 0.05 | (0.64) | (0.55) | 0.02 | (0.01) | (0.47) | 0.11 | 0.09 | 0.05 | (0.03) | 0.23 | 0.22 | 0.20 | 0.08 | 0.32 | 0.20 |
| Basic EPS | 0.60 | (0.04) | 0.96 | (0.22) | 0.44 | (5.48) | (4.61) | 0.20 | (0.11) | (4.03) | 0.89 | 0.77 | 0.41 | (0.15) | 1.74 | 1.64 | 1.42 | 0.58 | 2.15 | 1.31 |
| Diluted EPS | 0.60 | (0.04) | 0.96 | (0.22) | 0.44 | (5.48) | (4.61) | 0.20 | (0.11) | (4.02) | 0.88 | 0.77 | 0.41 | (0.15) | 1.72 | 1.63 | 1.40 | 0.57 | 2.11 | 1.30 |
* Derived from reported values
Cash Flow Statement
(in billions USD)| Metric | Q1 2027 | Q4 2026 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 0.07 | (0.06) | 0.20 | (0.05) | (0.01) | (0.16) | 0.31 | 0.05 | 0.08 | 0.04 | 0.36 | (0.14) | 0.04 | 0.16 | 0.58 | (0.10) | 0.14 | (0.01) | 0.32 | 0.19 |
| Capital Expenditures | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.03 | 0.03 | 0.03 | 0.04 | 0.05 | 0.05 | 0.04 | 0.05 | 0.06 | 0.08 | 0.05 | 0.04 | 0.05 | 0.04 | 0.03 |
| Free Cash Flow* | 0.05 | (0.08) | 0.18 | (0.06) | (0.02) | (0.19) | 0.28 | 0.02 | 0.04 | (0.01) | 0.31 | (0.18) | (0.01) | 0.10 | 0.50 | (0.15) | 0.10 | (0.05) | 0.28 | 0.17 |
| Investing Cash Flow | (0.02) | (0.02) | 1.27 | (0.02) | (0.02) | 0.02 | 0.01 | (0.03) | (0.05) | 0.00 | (0.05) | (0.04) | (0.05) | (0.06) | (0.08) | 0.29 | 0.03 | 0.08 | 0.02 | (0.02) |
| Financing Cash Flow | (0.08) | 0.04 | (1.53) | 0.09 | 0.09 | (0.03) | (0.14) | (0.06) | (0.01) | (0.09) | (0.31) | 0.20 | -0.00 | (0.12) | (0.44) | (0.16) | (0.05) | (0.14) | (0.32) | (0.29) |
* Derived from reported values