IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — CPRI

Balance Sheet

(in billions USD)
MetricQ1 2027Q3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.110.150.120.130.360.180.210.250.240.240.280.220.220.260.230.360.230.240.21
Accounts Receivable0.190.180.220.170.280.300.290.340.380.300.370.440.390.450.360.380.370.340.18
Inventory0.620.660.770.780.890.980.901.021.101.171.191.181.260.980.870.760.790.930.95
Total Current Assets1.141.221.711.641.741.671.601.921.991.922.082.092.082.071.671.711.491.631.49
Property, Plant & Equipment0.360.370.380.400.530.560.570.560.540.550.550.470.470.460.450.470.520.530.54
Goodwill0.200.200.200.200.671.151.111.321.271.311.361.261.341.451.491.511.621.541.49
Intangible Assets0.350.360.370.380.460.500.500.530.530.550.560.550.580.630.650.670.690.680.68
Total Non-current Assets*1.771.821.851.824.175.135.015.705.365.495.475.125.535.615.825.926.276.176.04
Total Assets3.213.335.625.475.916.796.627.627.357.417.557.207.617.687.497.627.777.807.53
Accounts Payable0.350.350.370.400.530.470.420.370.360.480.520.370.540.590.490.460.500.560.60
Short-term Debt0.010.010.010.020.030.020.010.010.010.010.020.010.040.020.030.020.01----
Total Current Liabilities0.961.071.361.401.431.791.701.821.241.451.561.281.611.751.521.561.591.581.59
Long-term Debt0.320.231.761.671.481.711.711.842.091.941.541.601.421.001.141.331.411.781.77
Total Non-current Liabilities*2.112.154.334.083.403.523.343.874.194.153.773.783.623.153.373.613.824.023.94
Total Liabilities3.073.235.695.484.835.315.045.685.435.605.335.065.234.914.895.175.415.605.53
Retained Earnings4.504.444.324.354.945.495.475.955.855.765.745.525.295.014.694.494.454.274.15
Total Stockholder Equity0.140.11(0.07)(0.02)1.071.481.581.931.911.812.222.142.382.782.602.452.362.202.01

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022
Total Revenue0.770.801.020.860.801.031.261.081.071.221.431.291.231.341.511.411.361.491.611.30
Cost of Revenue*0.270.280.400.330.300.400.450.390.380.460.500.460.420.470.510.460.460.540.560.42
Gross Profit0.500.520.620.520.500.630.810.690.690.770.930.830.810.871.000.950.900.961.050.88
Selling, General & Admin0.450.490.540.480.460.610.680.640.650.680.750.660.690.720.720.640.620.730.660.60
Total Operating Expenses0.480.540.580.530.490.751.400.730.701.310.810.730.730.910.770.700.670.840.720.69
Operating Income0.02(0.03)0.05(0.01)0.02(0.12)(0.59)(0.04)(0.01)(0.54)0.120.100.08(0.04)0.240.250.230.120.330.20
Pretax Income0.050.010.060.000.04(0.10)(0.60)(0.01)(0.01)(0.56)0.120.100.05(0.07)0.230.260.230.120.340.20
Tax Provision(0.02)0.01-0.000.04(0.02)0.54(0.06)(0.03)0.00(0.08)0.020.010.00(0.04)0.000.040.030.040.02-0.00
Net Income0.07-0.000.12(0.03)0.05(0.64)(0.55)0.02(0.01)(0.47)0.110.090.05(0.03)0.230.220.200.080.320.20
Basic EPS0.60(0.04)0.96(0.22)0.44(5.48)(4.61)0.20(0.11)(4.03)0.890.770.41(0.15)1.741.641.420.582.151.31
Diluted EPS0.60(0.04)0.96(0.22)0.44(5.48)(4.61)0.20(0.11)(4.02)0.880.770.41(0.15)1.721.631.400.572.111.30

* Derived from reported values

Cash Flow Statement

(in billions USD)
MetricQ1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022
Operating Cash Flow0.07(0.06)0.20(0.05)(0.01)(0.16)0.310.050.080.040.36(0.14)0.040.160.58(0.10)0.14(0.01)0.320.19
Capital Expenditures0.030.020.020.010.010.030.030.030.040.050.050.040.050.060.080.050.040.050.040.03
Free Cash Flow*0.05(0.08)0.18(0.06)(0.02)(0.19)0.280.020.04(0.01)0.31(0.18)(0.01)0.100.50(0.15)0.10(0.05)0.280.17
Investing Cash Flow(0.02)(0.02)1.27(0.02)(0.02)0.020.01(0.03)(0.05)0.00(0.05)(0.04)(0.05)(0.06)(0.08)0.290.030.080.02(0.02)
Financing Cash Flow(0.08)0.04(1.53)0.090.09(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