IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — CXM

Balance Sheet

(in billions USD)
MetricQ2 2027Q1 2027Q3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022
Cash & Equivalents0.230.160.190.130.130.090.120.130.170.150.190.160.150.130.520.43
Total Current Assets0.740.750.740.770.860.730.740.880.890.880.850.760.780.770.740.75
Property, Plant & Equipment0.030.030.030.030.030.030.030.030.030.030.030.020.020.020.010.01
Goodwill----------------------------0.050.05
Total Non-current Assets*0.310.320.320.320.330.240.240.240.200.190.030.020.020.020.010.01
Total Assets1.051.061.051.091.190.970.981.121.091.071.020.900.910.900.840.85
Accounts Payable0.030.030.020.030.030.030.030.020.020.020.020.020.040.020.010.01
Total Current Liabilities0.480.520.440.490.500.420.460.460.400.420.430.370.390.380.310.30
Long-term Debt----------------------------0.000.00
Total Non-current Liabilities*0.060.050.050.050.050.050.060.050.030.030.020.010.010.010.020.02
Total Liabilities0.530.570.500.540.550.470.510.510.430.460.450.380.400.390.330.32
Retained Earnings(0.29)(0.30)(0.76)(0.76)(0.63)(0.72)(0.74)(0.57)(0.47)(0.48)(0.49)(0.50)(0.49)(0.47)(0.42)(0.39)
Total Stockholder Equity0.520.490.560.540.640.500.470.610.660.620.580.520.510.510.520.53

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2027Q1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022
Total Revenue213.74219.48220.59219.07212.04205.50202.54200.69197.21195.96194.21186.33178.47173.36165.33157.25150.63144.98135.67127.06
Cost of Revenue74.5576.4575.7773.5867.4462.6358.8257.8254.3251.1347.5546.4543.4741.9439.3340.5242.1641.7239.8038.70
Gross Profit139.19143.03144.83145.49144.60142.87143.72142.87142.89144.83146.66139.88135.00131.43126.01116.73108.47103.2695.8688.36
Research & Development24.4323.3625.3224.7123.1622.8122.5623.2823.6222.5423.0623.1524.3220.7620.1319.2119.9917.3315.7616.62
Selling, General & Admin34.3034.7833.4333.6935.5734.4334.6034.1238.8629.1028.0528.1025.0724.6624.4022.5923.2222.1121.4021.83
Total Operating Expenses129.23132.42130.66133.94128.33144.62133.26134.98142.98139.12128.20126.69129.51134.62127.82121.33130.15126.39129.03114.65
Operating Income9.9610.6114.1711.5516.27(1.75)10.467.89(0.09)5.7118.4613.195.49(3.19)(1.82)(4.60)(21.67)(23.13)(33.17)(26.29)
Pretax Income12.7516.3020.5617.3123.745.1815.3713.386.3313.2126.7119.5212.731.570.63(3.51)(21.76)(22.83)(33.51)(27.41)
Tax Provision5.6312.1211.6114.4111.136.74(83.31)2.934.492.585.572.552.24(1.24)1.302.352.172.460.781.82
Net Income7.124.188.952.9012.62(1.57)98.6810.461.8410.6321.1416.9710.492.81(0.67)(5.86)(23.93)(25.29)(34.29)(29.23)
Basic EPS0.030.020.040.010.05(0.01)0.380.040.010.040.080.060.040.010.00(0.02)(0.09)(0.10)(0.13)(0.11)
Diluted EPS0.030.020.040.010.05(0.01)0.350.040.010.040.070.060.040.010.00(0.02)(0.09)(0.10)(0.13)(0.11)

Cash Flow Statement

(in millions USD)
MetricQ2 2027Q1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022
Operating Cash Flow18.1770.3820.6719.9634.7983.785.379.1921.3241.7117.3021.0314.5818.5622.071.615.88(2.91)(14.99)(1.07)
Capital Expenditures0.370.330.540.190.370.290.800.971.482.552.052.082.791.633.170.571.710.640.951.34
Free Cash Flow*17.8070.0520.1319.7834.4383.494.568.2219.8439.1715.2518.9511.7916.9318.911.044.17(3.55)(15.94)(2.41)
Investing Cash Flow48.8755.34(51.68)54.6692.60(108.04)44.13(35.85)132.4413.40(14.23)(3.74)(64.02)(28.58)(4.53)(4.05)7.20(192.12)(195.13)89.07
Financing Cash Flow2.46(124.87)3.75(10.47)(127.97)2.853.391.68(162.89)(90.34)(12.21)10.9812.6312.6912.765.5710.126.529.271.21

* Derived from reported values