Financial Statements — DMC
Balance Sheet
(in billions USD)| Metric | 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 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.07 | 0.10 | 0.09 | 0.03 | 0.05 | 0.04 | 0.04 | 0.08 | 0.04 | 0.04 | 0.03 | 0.02 | 0.03 | 0.02 | 0.03 |
| Accounts Receivable | 0.43 | 0.38 | 0.44 | 0.44 | 0.39 | 0.41 | 0.44 | 0.37 | 0.42 | 0.42 | 0.35 | 0.40 | 0.42 | 0.39 | 0.42 |
| Inventory | 0.73 | 0.57 | 0.55 | 0.60 | 0.59 | 0.54 | 0.58 | 0.59 | 0.58 | 0.65 | 0.62 | 0.57 | 0.62 | 0.50 | 0.51 |
| Total Current Assets | 1.38 | 1.17 | 1.18 | 1.19 | 1.17 | 1.10 | 1.18 | 1.17 | 1.18 | 1.25 | 1.19 | 1.15 | 1.22 | 1.03 | 1.10 |
| Property, Plant & Equipment | 1.22 | 1.11 | 1.18 | 1.18 | 1.20 | 1.22 | 1.23 | 1.28 | 1.28 | 1.30 | 1.32 | 1.37 | 1.40 | 1.43 | 1.42 |
| Goodwill | 0.39 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 |
| Intangible Assets | 0.06 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 |
| Total Non-current Assets* | 2.03 | 1.90 | 1.98 | 1.97 | 1.99 | 2.00 | 2.02 | 2.18 | 2.19 | 2.20 | 2.20 | 2.25 | 2.28 | 2.34 | 2.32 |
| Total Assets | 3.40 | 3.07 | 3.16 | 3.15 | 3.16 | 3.11 | 3.20 | 3.35 | 3.37 | 3.44 | 3.40 | 3.40 | 3.50 | 3.38 | 3.42 |
| Accounts Payable | 0.52 | 0.50 | 0.50 | 0.52 | 0.49 | 0.47 | 0.48 | 0.49 | 0.51 | 0.54 | 0.58 | 0.61 | 0.62 | 0.52 | 0.55 |
| Total Current Liabilities | 0.59 | 0.56 | 0.57 | 0.58 | 0.56 | 0.53 | 0.55 | 0.58 | 0.60 | 0.60 | 0.63 | 0.66 | 0.68 | 0.56 | 0.60 |
| Long-term Debt | 0.45 | 0.18 | 0.21 | 0.24 | 0.27 | 0.29 | 0.41 | 0.41 | 0.41 | 0.48 | 0.49 | 0.47 | 0.56 | 0.47 | 0.53 |
| Total Non-current Liabilities* | 0.78 | 0.48 | 0.52 | 0.55 | 0.59 | 0.61 | 0.73 | 0.72 | 0.73 | 0.82 | 0.80 | 0.80 | 0.90 | 0.92 | 0.97 |
| Total Liabilities | 1.37 | 1.04 | 1.09 | 1.13 | 1.15 | 1.14 | 1.27 | 1.30 | 1.33 | 1.42 | 1.44 | 1.46 | 1.58 | 1.48 | 1.57 |
| Retained Earnings | 1.44 | 1.44 | 1.49 | 1.45 | 1.43 | 1.40 | 1.36 | 1.47 | 1.47 | 1.43 | 1.39 | 1.36 | 1.35 | 1.35 | 1.31 |
| Total Stockholder Equity | 2.01 | 2.01 | 2.06 | 2.01 | 1.99 | 1.95 | 1.91 | 2.03 | 2.03 | 1.94 | 1.89 | 1.86 | 1.85 | 1.82 | 1.79 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | 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 | Q2
2021 | Q1
2021 |
|---|
| Total Revenue | 1.04 | 1.02 | 1.02 | 1.18 | 1.10 | 1.01 | 1.02 | 1.14 | 1.11 | 1.01 | 1.00 | 1.18 | 1.13 | 1.04 | 1.05 | 1.21 | 1.14 | 1.02 | 1.14 | 1.09 |
| Cost of Revenue | 0.96 | 0.91 | 0.94 | 1.06 | 1.01 | 0.94 | 0.93 | 1.03 | 1.03 | 0.95 | 0.93 | 1.06 | 1.03 | 0.96 | 0.97 | 1.13 | 1.05 | 0.98 | 1.03 | 0.98 |
| Gross Profit | 0.09 | 0.11 | 0.08 | 0.12 | 0.09 | 0.07 | 0.09 | 0.11 | 0.08 | 0.06 | 0.07 | 0.12 | 0.10 | 0.08 | 0.09 | 0.08 | 0.09 | 0.04 | 0.11 | 0.11 |
| Selling, General & Admin | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 |
| Total Operating Expenses* | 0.07 | 0.06 | 0.10 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.04 | 0.18 | 0.05 | 0.04 | 0.02 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Operating Income | 0.02 | 0.05 | (0.02) | 0.07 | 0.04 | 0.03 | 0.05 | 0.07 | 0.04 | (0.11) | 0.03 | 0.07 | 0.07 | 0.03 | 0.05 | 0.03 | 0.04 | (0.01) | 0.06 | 0.06 |
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 |
| Pretax Income | 0.02 | 0.04 | (0.02) | 0.07 | 0.04 | 0.02 | 0.05 | 0.07 | 0.03 | (0.11) | 0.01 | 0.06 | 0.06 | 0.03 | 0.04 | 0.03 | 0.03 | (0.02) | 0.05 | 0.05 |
| Tax Provision | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | (0.01) | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | (0.01) | 0.00 | 0.01 |
| Net Income | 0.01 | 0.03 | (0.03) | 0.06 | 0.03 | 0.02 | 0.04 | 0.05 | 0.03 | (0.11) | 0.01 | 0.05 | 0.04 | 0.02 | 0.03 | 0.02 | 0.03 | (0.01) | 0.05 | 0.04 |
| Basic EPS | 0.21 | 0.67 | (0.61) | 1.19 | 0.65 | 0.42 | 0.88 | 1.12 | 0.55 | (2.21) | 0.17 | 0.99 | 0.81 | 0.38 | 0.70 | 0.44 | 0.54 | (0.24) | 0.99 | 0.90 |
| Diluted EPS | 0.21 | 0.67 | (0.61) | 1.18 | 0.64 | 0.41 | 0.88 | 1.12 | 0.55 | (2.21) | 0.17 | 0.99 | 0.81 | 0.39 | 0.69 | 0.44 | 0.54 | (0.24) | 0.99 | 0.90 |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | 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 | Q2
2021 | Q1
2021 |
|---|
| Operating Cash Flow | 44.10 | 10.90 | 75.00 | 113.10 | 46.10 | (4.70) | 43.50 | 125.00 | 18.70 | (2.20) | 47.40 | 117.20 | 15.50 | (43.90) | 10.60 | 95.40 | (0.30) | 92.70 | 46.80 |
| Capital Expenditures | 14.40 | 28.10 | 14.10 | 11.60 | 10.00 | 17.60 | 13.40 | 8.00 | 12.70 | 17.00 | 21.80 | 8.90 | 10.00 | 12.30 | 12.60 | 12.10 | 11.10 | 36.80 | 33.60 |
| Free Cash Flow* | 29.70 | (17.20) | 60.90 | 101.50 | 36.10 | (22.30) | 30.10 | 117.00 | 6.00 | (19.20) | 25.60 | 108.30 | 5.50 | (56.20) | (2.00) | 83.30 | (11.40) | 55.90 | 13.20 |
| Investing Cash Flow | (282.20) | (14.30) | (10.00) | (15.60) | (8.80) | 19.40 | (0.60) | (2.30) | 3.90 | (13.50) | (3.80) | (5.90) | 79.60 | (11.50) | (12.50) | (8.50) | (16.60) | (28.60) | (25.90) |
| Financing Cash Flow | 244.70 | (30.40) | (54.10) | (46.70) | (34.50) | (37.80) | (27.80) | (128.30) | (16.00) | (22.30) | (11.00) | (104.30) | (75.90) | 45.00 | 15.40 | (99.10) | 26.70 | (69.80) | (12.70) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q2
2021 | Q1
2021 | Q3
2020 |
|---|
| Dividends Per Share | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.25 | 0.25 | 0.25 | 0.25 | 0.20 | 0.20 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.10 | 0.10 | 0.05 |