IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — DEC

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q2 2025Q2 2024
Cash & Equivalents0.010.050.020.00
Accounts Receivable0.410.41----
Total Current Assets0.550.630.490.29
Property, Plant & Equipment0.460.46----
Total Non-current Assets*5.565.615.183.53
Total Assets6.116.24----
Accounts Payable0.130.08----
Total Current Liabilities0.971.340.910.66
Long-term Debt2.822.65----
Total Non-current Liabilities*4.184.164.032.61
Total Liabilities5.155.49----
Retained Earnings(0.47)(0.69)(0.80)(0.59)
Total Stockholder Equity0.950.730.730.55

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q2 2025Q2 2024
Total Revenue811.9127.14778.07368.67
Cost of Revenue*----509.81315.33
Gross Profit----268.2653.34
Selling, General & Admin43.5441.71----
Total Operating Expenses340.11277.71345.61196.11
Operating Income471.80(250.56)133.222.39
Pretax Income387.30(313.43)(27.47)(82.25)
Tax Provision139.70(152.76)6.46(98.00)
Net Income246.95(160.62)----
Basic EPS3.42(2.13)(0.50)0.32
Diluted EPS3.31(2.13)(0.50)0.32

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q2 2025Q2 2024
Operating Cash Flow88.78168.73264.14160.81
Capital Expenditures40.3958.01----
Free Cash Flow*48.40110.73----
Investing Cash Flow(102.84)1.34(259.02)(183.65)
Financing Cash Flow(38.06)(159.68)12.6422.57

* Derived from reported values