IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — CVSA

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 & Equivalents0.150.060.260.220.190.260.180.180.260.320.210.330.790.280.360.500.450.56
Short-term Investments------------------------------0.010.010.01
Accounts Receivable0.170.160.190.160.140.170.140.130.150.110.100.110.090.090.160.080.090.10
Total Current Assets0.400.300.570.450.410.520.390.380.470.530.420.571.010.610.711.500.680.77
Property, Plant & Equipment0.280.270.260.250.250.240.270.260.260.250.280.280.290.300.320.290.290.29
Goodwill0.960.960.960.960.960.960.960.960.960.960.960.960.960.961.330.690.690.69
Intangible Assets0.760.760.760.770.770.770.780.790.800.820.840.860.900.920.250.280.280.29
Total Non-current Assets2.332.312.302.342.322.302.332.322.322.332.422.432.513.053.061.531.561.56
Total Assets2.742.612.872.792.722.822.722.702.792.872.843.003.523.663.773.032.242.33
Accounts Payable0.100.100.100.100.070.090.090.090.080.070.070.060.070.070.110.050.050.05
Total Current Liabilities0.580.440.580.540.380.550.510.400.500.440.370.490.520.500.640.380.340.41
Long-term Debt0.500.500.550.550.650.650.650.700.700.690.690.741.231.611.611.070.290.29
Total Non-current Liabilities0.790.790.830.820.900.880.880.930.920.920.951.001.511.871.871.340.590.59
Total Liabilities1.371.241.411.361.281.431.391.331.421.361.321.492.032.372.501.720.931.00
Retained Earnings2.962.922.842.722.662.592.492.452.412.382.352.332.311.961.952.001.971.95
Total Stockholder Equity1.361.381.461.431.441.391.321.371.381.511.521.511.491.291.271.311.311.33

Income Statement

(in millions 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 Revenue501.38487.03503.39462.29457.11466.06447.73417.40409.91412.66393.24368.85363.88369.08363.30354.56301.97365.62371.20348.33
Cost of Revenue216.75210.72205.43200.77198.93199.87186.64186.00182.54175.32172.07168.62163.72165.82159.30159.65150.22166.03180.42163.11
Gross Profit284.63276.31297.96261.52258.18266.19261.09231.41227.37237.34221.17200.23200.17203.26204.00194.91151.76199.60190.78185.22
Selling, General & Admin188.09184.11182.79175.73180.86175.17156.90159.07154.60156.69155.58166.10152.47144.53140.67148.34105.09149.89153.60159.48
Total Operating Expenses189.19184.97186.85176.04181.25175.68157.22161.17158.84175.61162.56172.03160.54143.83157.97171.82124.56166.33166.04189.95
Operating Income95.4491.34111.1185.4876.9390.51103.8770.2468.5261.7358.6128.1939.6259.4346.0323.0927.2033.2624.73(4.73)
Interest Expense9.8013.6310.9211.0910.8513.0713.9114.4814.7516.5616.6915.6615.2914.4615.5917.7619.4436.5925.9347.39
Pretax Income88.4077.94101.9076.8768.5879.3392.2058.4055.6748.0445.4814.7528.3248.9527.866.908.79(2.28)(0.33)(51.25)
Tax Provision16.2419.9625.7315.8114.1218.5421.0212.165.0710.607.772.794.590.394.251.0542.88(8.13)(39.37)(10.61)
Net Income71.7241.6476.3861.8354.2160.8375.8646.1749.4236.8239.8910.6521.1545.8724.142.198.01349.8417.85(58.00)
Basic EPS--1.212.141.711.501.642.031.221.260.951.000.260.481.020.530.050.237.150.36(1.17)
Diluted EPS--1.202.111.671.431.591.981.181.230.930.980.250.481.000.520.050.297.090.36(1.17)

Cash Flow Statement

(in billions USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow0.120.190.030.130.060.21(0.02)0.090.040.16(0.01)0.100.050.11(0.05)0.09(0.04)0.05(0.04)0.04
Capital Expenditures0.030.020.010.020.020.010.010.01-0.000.020.020.020.020.010.000.010.010.010.010.01
Free Cash Flow*0.100.170.020.110.040.20(0.03)0.080.040.14(0.02)0.080.040.10(0.05)0.09(0.05)0.04(0.05)0.03
Investing Cash Flow(0.03)(0.02)(0.02)(0.02)(0.01)(0.01)(0.01)(0.01)0.00(0.02)(0.02)(0.01)(0.02)0.04(0.01)(0.01)(0.01)0.96(0.02)(1.49)
Financing Cash Flow0.16(0.08)(0.22)(0.05)(0.07)(0.17)(0.04)(0.03)(0.01)(0.14)(0.06)(0.10)(0.08)(0.04)(0.06)(0.10)(0.39)(0.55)0.000.52

* Derived from reported values

Dividends Per Share

(USD)
MetricQ4 2018Q3 2018Q2 2018Q4 2017Q3 2017Q2 2017Q4 2016Q3 2016Q2 2016Q4 2015Q3 2015Q4 2014Q3 2014Q2 2014Q4 2013Q3 2013Q2 2013Q4 2012Q2 2012Q1 2012
Dividends Per Share0.000.000.000.000.000.180.180.000.180.180.000.170.000.170.170.000.170.150.150.15