IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — DOCU

Balance Sheet

(in billions USD)
MetricQ2 2027Q1 2027Q3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.530.550.580.600.660.610.620.821.191.020.940.630.640.640.500.520.520.370.400.44
Accounts Receivable0.370.300.350.360.310.300.310.310.360.410.410.420.340.300.310.280.250.260.220.22
Total Current Assets1.271.261.311.321.381.331.341.492.041.961.801.481.421.361.211.181.110.930.971.04
Property, Plant & Equipment0.420.390.340.330.310.280.270.260.230.220.210.200.190.180.180.170.160.160.150.13
Goodwill0.460.460.460.460.460.460.460.350.350.350.350.350.350.350.360.360.350.350.350.19
Intangible Assets0.050.060.060.060.070.080.090.050.060.060.070.080.080.090.100.110.120.130.140.05
Total Non-current Assets*2.692.732.672.632.572.442.411.441.291.311.331.251.241.211.200.310.320.320.320.30
Total Assets3.963.983.983.953.953.773.752.933.343.273.132.732.672.572.412.362.302.052.051.92
Accounts Payable0.020.020.020.010.020.020.010.020.010.010.010.050.040.030.050.030.010.030.030.02
Total Current Liabilities1.971.891.781.781.741.601.611.602.192.232.201.451.401.341.261.211.100.920.850.73
Total Non-current Liabilities*0.270.280.220.190.190.180.190.180.180.190.180.810.860.880.910.930.960.700.700.67
Total Liabilities2.242.162.001.961.931.781.791.792.372.422.382.262.262.232.172.142.051.631.551.40
Retained Earnings(2.33)(2.10)(1.67)(1.54)(1.40)(1.21)(1.10)(1.79)(1.70)(1.66)(1.64)(1.60)(1.54)(1.47)(1.41)(1.40)(1.38)(1.31)(1.25)(1.18)
Total Stockholder Equity1.721.821.981.992.011.991.961.140.970.850.750.470.410.350.240.210.240.430.500.52

* 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 Revenue875.75830.24836.86818.35800.64763.65776.25754.82736.03709.64712.39700.42687.69661.39659.58645.46622.18588.69580.83545.46
Cost of Revenue177.87171.27169.78170.55165.46157.27160.21156.54155.47149.45147.91142.65145.58136.49137.43129.54136.70132.42131.45115.98
Gross Profit697.87658.97667.08647.80635.17606.39616.04598.28580.56560.19564.48557.78542.11524.90522.15515.92485.48456.28449.37429.49
Research & Development163.58159.59168.28167.63169.63159.45155.46151.10147.57134.32151.52136.64135.96115.36125.89115.93126.53112.23110.69102.60
Selling, General & Admin102.7191.90105.5598.3194.8790.2798.8297.5687.1392.48102.71108.22103.88104.8191.6485.5576.4662.5864.4454.62
Total Operating Expenses580.25547.66579.33562.45569.95546.13555.57539.25522.76537.57554.54538.04535.49529.55522.43543.35526.57475.50474.55432.85
Operating Income117.62111.3187.7485.3665.2360.2660.4759.0357.8022.639.9419.746.61(4.65)(0.28)(27.43)(41.09)(19.23)(25.18)(3.36)
Interest Expense------------------0.141.711.581.591.971.651.461.631.651.621.49
Pretax Income124.98117.76101.5595.5376.4673.7967.8971.5771.8936.5929.7435.8322.485.635.43(28.07)(41.72)(25.52)(29.42)(5.78)
Tax Provision47.2639.5611.2511.8013.491.70(15.60)9.15(816.32)2.832.50(2.97)15.085.090.571.803.361.851.03(0.11)
Net Income77.7278.2090.3083.7362.9772.0983.4962.42888.2133.7627.2438.817.400.544.86(29.87)(45.08)(27.37)(30.44)(5.68)
Basic EPS0.410.400.460.410.310.350.420.314.340.160.130.190.040.000.02(0.15)(0.22)(0.14)(0.16)(0.03)
Diluted EPS0.400.400.440.400.300.340.360.304.260.160.130.190.040.000.02(0.15)(0.22)(0.14)(0.16)(0.03)

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 Flow334.55321.69377.22290.27246.07251.44307.91234.33220.21254.83270.70264.18211.02233.64137.0652.54120.88196.2987.79105.41
Capital Expenditures38.7932.2527.0227.3728.4323.6228.3423.6122.2822.7522.1123.8427.3819.0624.0616.4815.4021.7117.4715.39
Free Cash Flow*295.76289.44350.20262.90217.65227.82279.57210.71197.93232.07248.58240.34183.64214.58112.9936.06105.48174.5870.3290.02
Investing Cash Flow(6.88)(39.25)(33.66)(37.75)(30.45)(24.92)(32.29)(43.70)(176.11)(60.78)67.2434.28(64.72)7.81(43.50)(1.84)(83.34)(62.51)(5.22)(52.81)
Financing Cash Flow(345.10)(334.41)(332.59)(270.46)(273.34)(223.51)(231.51)(198.33)(239.07)(169.87)(735.03)(120.75)(69.35)(20.90)(15.61)(48.54)(35.45)1.35(73.93)(65.39)

* Derived from reported values