Financial Statements — DH
Balance Sheet
(in billions USD)| Metric | 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 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | 0.17 | 0.16 | 0.11 | 0.08 | 0.11 | 0.14 | 0.12 | 0.11 | 0.08 | 0.13 | 0.12 | 0.23 | 0.23 | 0.23 | 0.19 |
| Short-term Investments | 0.01 | 0.02 | 0.08 | 0.10 | 0.09 | 0.17 | 0.18 | 0.19 | 0.23 | 0.22 | 0.22 | 0.12 | 0.12 | 0.11 | -- |
| Accounts Receivable | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.04 | 0.04 | 0.05 | 0.03 | 0.03 | 0.04 | 0.03 |
| Total Current Assets | 0.24 | 0.25 | 0.25 | 0.25 | 0.27 | 0.37 | 0.37 | 0.38 | 0.38 | 0.42 | 0.42 | 0.40 | 0.40 | 0.39 | 0.23 |
| Property, Plant & Equipment | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.22 | 0.22 | 0.22 | 0.49 | 0.72 | 1.08 | 1.07 | 1.32 | 1.32 | 1.32 | 1.32 | 1.32 | 1.26 |
| Intangible Assets | 0.22 | 0.24 | 0.26 | 0.27 | 0.28 | 0.29 | 0.31 | 0.32 | 0.34 | 0.33 | 0.34 | 0.36 | 0.37 | 0.39 | 0.37 |
| Total Non-current Assets* | 0.26 | 0.27 | 0.51 | 0.52 | 0.54 | 0.81 | 1.05 | 1.43 | 1.44 | 1.68 | 1.70 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Assets | 0.50 | 0.51 | 0.76 | 0.77 | 0.81 | 1.18 | 1.42 | 1.81 | 1.82 | 2.10 | 2.12 | 2.12 | 2.12 | 2.14 | 1.87 |
| Accounts Payable | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Current Liabilities | 0.13 | 0.14 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.15 | 0.12 | 0.12 | 0.12 | 0.10 |
| Long-term Debt | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.23 | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.27 |
| Total Non-current Liabilities* | 0.18 | 0.18 | 0.21 | 0.21 | 0.22 | 0.34 | 0.38 | 0.45 | 0.47 | 0.50 | 0.50 | 0.52 | 0.51 | 0.52 | 0.48 |
| Total Liabilities | 0.31 | 0.32 | 0.37 | 0.36 | 0.37 | 0.49 | 0.54 | 0.62 | 0.62 | 0.65 | 0.65 | 0.64 | 0.63 | 0.64 | 0.59 |
| Retained Earnings | (0.92) | (0.92) | (0.77) | (0.76) | (0.75) | (0.58) | (0.45) | (0.24) | (0.22) | (0.05) | (0.04) | (0.03) | (0.03) | (0.03) | (0.01) |
| Total Stockholder Equity* | 0.19 | 0.19 | 0.39 | 0.41 | 0.44 | 0.70 | 0.89 | 1.20 | 1.20 | 1.46 | 1.46 | 1.48 | 1.49 | 1.50 | 1.28 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 55.20 | 55.93 | 61.53 | 60.05 | 60.75 | 59.19 | 62.29 | 62.70 | 63.74 | 63.48 | 65.93 | 65.33 | 60.96 | 59.20 | 60.60 | 57.38 | 54.55 | 50.12 | 46.31 | 43.08 |
| Cost of Revenue* | 14.65 | 14.28 | 14.63 | 14.05 | 14.14 | 15.43 | 14.69 | 13.67 | 13.28 | 13.10 | 12.51 | 11.90 | 11.17 | 11.91 | 9.80 | 9.72 | 11.78 | 11.33 | 10.90 | 10.49 |
| Gross Profit | 40.54 | 41.65 | 46.91 | 45.99 | 46.61 | 43.76 | 47.60 | 49.03 | 50.45 | 50.38 | 53.42 | 53.43 | 49.79 | 47.30 | 50.80 | 47.66 | 42.77 | 38.80 | 35.42 | 32.60 |
| Research & Development | 6.76 | 6.50 | 9.95 | 7.55 | 7.97 | 9.30 | 8.98 | 7.28 | 10.12 | 10.13 | 11.57 | 10.76 | 10.23 | 9.88 | 10.13 | 9.21 | 8.71 | 6.85 | 5.75 | 4.75 |
| Selling, General & Admin | 10.81 | 12.08 | 14.32 | 12.36 | 12.67 | 12.27 | 8.50 | 11.35 | 12.53 | 16.88 | 16.57 | 14.55 | 13.67 | 14.08 | 18.00 | 13.72 | 9.39 | 10.45 | 11.64 | 7.88 |
| Total Operating Expenses | 47.29 | 242.94 | 73.54 | 54.68 | 50.78 | 228.55 | 147.17 | 274.40 | 420.10 | 66.63 | 63.50 | 348.81 | 61.86 | 59.57 | 63.22 | 57.09 | 53.98 | 49.78 | 47.59 | 36.63 |
| Operating Income | (6.75) | (201.29) | (26.63) | (8.69) | (4.17) | (184.79) | (99.56) | (225.37) | (369.64) | (16.25) | (10.08) | (295.38) | (12.07) | (12.27) | (12.41) | (9.43) | (11.21) | (10.98) | (12.17) | (4.03) |
| Interest Expense | 2.63 | 2.63 | 2.87 | 3.00 | 2.99 | 2.43 | 3.51 | 3.75 | 3.76 | 3.82 | 3.90 | 3.90 | 3.79 | 3.61 | 1.48 | 2.47 | 2.58 | 1.88 | 1.92 | 7.19 |
| Pretax Income | (7.80) | (195.79) | (17.20) | (17.27) | (8.81) | (165.98) | (90.61) | (201.55) | (328.09) | (13.50) | (12.19) | (266.22) | (13.09) | (16.68) | (12.75) | (6.37) | (9.79) | (12.97) | (14.09) | -- |
| Tax Provision | (0.34) | (3.43) | (0.05) | 0.52 | 0.46 | (10.89) | (5.89) | (13.72) | (21.90) | (0.78) | 1.18 | (17.53) | (1.48) | (0.71) | (17.38) | (0.01) | (0.21) | (0.09) | 0.68 | -- |
| Net Income | (5.42) | (138.62) | (9.31) | (14.84) | (7.55) | (107.23) | (59.07) | (130.90) | (213.63) | (9.52) | (10.23) | (171.53) | (8.57) | (12.06) | 9.24 | (2.69) | (5.15) | (8.62) | (9.70) | (7.98) |
| Basic EPS | (0.05) | (1.32) | (0.14) | (0.14) | (0.07) | (0.95) | (0.53) | (1.12) | (1.81) | (0.08) | (0.10) | (1.50) | (0.08) | (0.11) | 0.10 | (0.03) | (0.05) | -- | -- | -- |
| Diluted EPS | (0.05) | (1.32) | (0.14) | (0.14) | (0.07) | (0.95) | (0.53) | (1.12) | (1.81) | (0.08) | (0.10) | (1.50) | (0.08) | (0.11) | 0.10 | (0.03) | (0.05) | -- | -- | -- |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | 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 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 11.46 | 11.56 | 2.72 | 15.69 | 9.30 | 26.07 | 8.14 | 19.43 | 14.04 | 16.59 | 4.71 | 9.49 | 12.04 | 14.96 | (4.22) | 10.69 | 15.48 | 13.63 | 4.22 | 20.99 |
| Capital Expenditures | 2.94 | 3.20 | 4.44 | 2.28 | 2.29 | 7.71 | 10.90 | 0.77 | 0.41 | 0.27 | 0.59 | 0.31 | 0.74 | 1.34 | -- | 1.88 | 0.78 | 0.79 | -- | 5.66 |
| Free Cash Flow* | 8.51 | 8.36 | (1.72) | 13.41 | 7.01 | 18.36 | (2.77) | 18.67 | 13.63 | 16.32 | 4.12 | 9.18 | 11.30 | 13.62 | -- | 8.81 | 14.70 | 12.84 | -- | 15.33 |
| Investing Cash Flow | 4.90 | (6.22) | 56.35 | 24.14 | (10.16) | 83.55 | (26.27) | 8.96 | 14.93 | (24.03) | 54.41 | (54.06) | 1.34 | (33.47) | (67.89) | (3.98) | (10.18) | (166.85) | (41.07) | (5.66) |
| Financing Cash Flow | (3.02) | (10.88) | (3.91) | (12.47) | (24.70) | (109.71) | (13.37) | (12.06) | (14.12) | (17.19) | (6.06) | (10.37) | (5.63) | (3.52) | (9.46) | (6.11) | (6.75) | (4.38) | 234.68 | 149.70 |
* Derived from reported values