Financial Statements — CXM
Balance Sheet
(in billions USD)| Metric | Q2
2027 | 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 |
|---|
| Cash & Equivalents | 0.23 | 0.16 | 0.19 | 0.13 | 0.13 | 0.09 | 0.12 | 0.13 | 0.17 | 0.15 | 0.19 | 0.16 | 0.15 | 0.13 | 0.52 | 0.43 |
| Total Current Assets | 0.74 | 0.75 | 0.74 | 0.77 | 0.86 | 0.73 | 0.74 | 0.88 | 0.89 | 0.88 | 0.85 | 0.76 | 0.78 | 0.77 | 0.74 | 0.75 |
| Property, Plant & Equipment | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Goodwill | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.05 | 0.05 |
| Total Non-current Assets* | 0.31 | 0.32 | 0.32 | 0.32 | 0.33 | 0.24 | 0.24 | 0.24 | 0.20 | 0.19 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Total Assets | 1.05 | 1.06 | 1.05 | 1.09 | 1.19 | 0.97 | 0.98 | 1.12 | 1.09 | 1.07 | 1.02 | 0.90 | 0.91 | 0.90 | 0.84 | 0.85 |
| Accounts Payable | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.02 | 0.01 | 0.01 |
| Total Current Liabilities | 0.48 | 0.52 | 0.44 | 0.49 | 0.50 | 0.42 | 0.46 | 0.46 | 0.40 | 0.42 | 0.43 | 0.37 | 0.39 | 0.38 | 0.31 | 0.30 |
| Long-term Debt | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 |
| Total Non-current Liabilities* | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
| Total Liabilities | 0.53 | 0.57 | 0.50 | 0.54 | 0.55 | 0.47 | 0.51 | 0.51 | 0.43 | 0.46 | 0.45 | 0.38 | 0.40 | 0.39 | 0.33 | 0.32 |
| 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 Equity | 0.52 | 0.49 | 0.56 | 0.54 | 0.64 | 0.50 | 0.47 | 0.61 | 0.66 | 0.62 | 0.58 | 0.52 | 0.51 | 0.51 | 0.52 | 0.53 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q2
2027 | 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 |
|---|
| Total Revenue | 213.74 | 219.48 | 220.59 | 219.07 | 212.04 | 205.50 | 202.54 | 200.69 | 197.21 | 195.96 | 194.21 | 186.33 | 178.47 | 173.36 | 165.33 | 157.25 | 150.63 | 144.98 | 135.67 | 127.06 |
| Cost of Revenue | 74.55 | 76.45 | 75.77 | 73.58 | 67.44 | 62.63 | 58.82 | 57.82 | 54.32 | 51.13 | 47.55 | 46.45 | 43.47 | 41.94 | 39.33 | 40.52 | 42.16 | 41.72 | 39.80 | 38.70 |
| Gross Profit | 139.19 | 143.03 | 144.83 | 145.49 | 144.60 | 142.87 | 143.72 | 142.87 | 142.89 | 144.83 | 146.66 | 139.88 | 135.00 | 131.43 | 126.01 | 116.73 | 108.47 | 103.26 | 95.86 | 88.36 |
| Research & Development | 24.43 | 23.36 | 25.32 | 24.71 | 23.16 | 22.81 | 22.56 | 23.28 | 23.62 | 22.54 | 23.06 | 23.15 | 24.32 | 20.76 | 20.13 | 19.21 | 19.99 | 17.33 | 15.76 | 16.62 |
| Selling, General & Admin | 34.30 | 34.78 | 33.43 | 33.69 | 35.57 | 34.43 | 34.60 | 34.12 | 38.86 | 29.10 | 28.05 | 28.10 | 25.07 | 24.66 | 24.40 | 22.59 | 23.22 | 22.11 | 21.40 | 21.83 |
| Total Operating Expenses | 129.23 | 132.42 | 130.66 | 133.94 | 128.33 | 144.62 | 133.26 | 134.98 | 142.98 | 139.12 | 128.20 | 126.69 | 129.51 | 134.62 | 127.82 | 121.33 | 130.15 | 126.39 | 129.03 | 114.65 |
| Operating Income | 9.96 | 10.61 | 14.17 | 11.55 | 16.27 | (1.75) | 10.46 | 7.89 | (0.09) | 5.71 | 18.46 | 13.19 | 5.49 | (3.19) | (1.82) | (4.60) | (21.67) | (23.13) | (33.17) | (26.29) |
| Pretax Income | 12.75 | 16.30 | 20.56 | 17.31 | 23.74 | 5.18 | 15.37 | 13.38 | 6.33 | 13.21 | 26.71 | 19.52 | 12.73 | 1.57 | 0.63 | (3.51) | (21.76) | (22.83) | (33.51) | (27.41) |
| Tax Provision | 5.63 | 12.12 | 11.61 | 14.41 | 11.13 | 6.74 | (83.31) | 2.93 | 4.49 | 2.58 | 5.57 | 2.55 | 2.24 | (1.24) | 1.30 | 2.35 | 2.17 | 2.46 | 0.78 | 1.82 |
| Net Income | 7.12 | 4.18 | 8.95 | 2.90 | 12.62 | (1.57) | 98.68 | 10.46 | 1.84 | 10.63 | 21.14 | 16.97 | 10.49 | 2.81 | (0.67) | (5.86) | (23.93) | (25.29) | (34.29) | (29.23) |
| Basic EPS | 0.03 | 0.02 | 0.04 | 0.01 | 0.05 | (0.01) | 0.38 | 0.04 | 0.01 | 0.04 | 0.08 | 0.06 | 0.04 | 0.01 | 0.00 | (0.02) | (0.09) | (0.10) | (0.13) | (0.11) |
| Diluted EPS | 0.03 | 0.02 | 0.04 | 0.01 | 0.05 | (0.01) | 0.35 | 0.04 | 0.01 | 0.04 | 0.07 | 0.06 | 0.04 | 0.01 | 0.00 | (0.02) | (0.09) | (0.10) | (0.13) | (0.11) |
Cash Flow Statement
(in millions USD)| Metric | Q2
2027 | 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 |
|---|
| Operating Cash Flow | 18.17 | 70.38 | 20.67 | 19.96 | 34.79 | 83.78 | 5.37 | 9.19 | 21.32 | 41.71 | 17.30 | 21.03 | 14.58 | 18.56 | 22.07 | 1.61 | 5.88 | (2.91) | (14.99) | (1.07) |
| Capital Expenditures | 0.37 | 0.33 | 0.54 | 0.19 | 0.37 | 0.29 | 0.80 | 0.97 | 1.48 | 2.55 | 2.05 | 2.08 | 2.79 | 1.63 | 3.17 | 0.57 | 1.71 | 0.64 | 0.95 | 1.34 |
| Free Cash Flow* | 17.80 | 70.05 | 20.13 | 19.78 | 34.43 | 83.49 | 4.56 | 8.22 | 19.84 | 39.17 | 15.25 | 18.95 | 11.79 | 16.93 | 18.91 | 1.04 | 4.17 | (3.55) | (15.94) | (2.41) |
| Investing Cash Flow | 48.87 | 55.34 | (51.68) | 54.66 | 92.60 | (108.04) | 44.13 | (35.85) | 132.44 | 13.40 | (14.23) | (3.74) | (64.02) | (28.58) | (4.53) | (4.05) | 7.20 | (192.12) | (195.13) | 89.07 |
| Financing Cash Flow | 2.46 | (124.87) | 3.75 | (10.47) | (127.97) | 2.85 | 3.39 | 1.68 | (162.89) | (90.34) | (12.21) | 10.98 | 12.63 | 12.69 | 12.76 | 5.57 | 10.12 | 6.52 | 9.27 | 1.21 |
* Derived from reported values