Financial Statements — DOCU
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 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.53 | 0.55 | 0.58 | 0.60 | 0.66 | 0.61 | 0.62 | 0.82 | 1.19 | 1.02 | 0.94 | 0.63 | 0.64 | 0.64 | 0.50 | 0.52 | 0.52 | 0.37 | 0.40 | 0.44 |
| Accounts Receivable | 0.37 | 0.30 | 0.35 | 0.36 | 0.31 | 0.30 | 0.31 | 0.31 | 0.36 | 0.41 | 0.41 | 0.42 | 0.34 | 0.30 | 0.31 | 0.28 | 0.25 | 0.26 | 0.22 | 0.22 |
| Total Current Assets | 1.27 | 1.26 | 1.31 | 1.32 | 1.38 | 1.33 | 1.34 | 1.49 | 2.04 | 1.96 | 1.80 | 1.48 | 1.42 | 1.36 | 1.21 | 1.18 | 1.11 | 0.93 | 0.97 | 1.04 |
| Property, Plant & Equipment | 0.42 | 0.39 | 0.34 | 0.33 | 0.31 | 0.28 | 0.27 | 0.26 | 0.23 | 0.22 | 0.21 | 0.20 | 0.19 | 0.18 | 0.18 | 0.17 | 0.16 | 0.16 | 0.15 | 0.13 |
| Goodwill | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.36 | 0.35 | 0.35 | 0.35 | 0.19 |
| Intangible Assets | 0.05 | 0.06 | 0.06 | 0.06 | 0.07 | 0.08 | 0.09 | 0.05 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.09 | 0.10 | 0.11 | 0.12 | 0.13 | 0.14 | 0.05 |
| Total Non-current Assets* | 2.69 | 2.73 | 2.67 | 2.63 | 2.57 | 2.44 | 2.41 | 1.44 | 1.29 | 1.31 | 1.33 | 1.25 | 1.24 | 1.21 | 1.20 | 0.31 | 0.32 | 0.32 | 0.32 | 0.30 |
| Total Assets | 3.96 | 3.98 | 3.98 | 3.95 | 3.95 | 3.77 | 3.75 | 2.93 | 3.34 | 3.27 | 3.13 | 2.73 | 2.67 | 2.57 | 2.41 | 2.36 | 2.30 | 2.05 | 2.05 | 1.92 |
| Accounts Payable | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.05 | 0.04 | 0.03 | 0.05 | 0.03 | 0.01 | 0.03 | 0.03 | 0.02 |
| Total Current Liabilities | 1.97 | 1.89 | 1.78 | 1.78 | 1.74 | 1.60 | 1.61 | 1.60 | 2.19 | 2.23 | 2.20 | 1.45 | 1.40 | 1.34 | 1.26 | 1.21 | 1.10 | 0.92 | 0.85 | 0.73 |
| Total Non-current Liabilities* | 0.27 | 0.28 | 0.22 | 0.19 | 0.19 | 0.18 | 0.19 | 0.18 | 0.18 | 0.19 | 0.18 | 0.81 | 0.86 | 0.88 | 0.91 | 0.93 | 0.96 | 0.70 | 0.70 | 0.67 |
| Total Liabilities | 2.24 | 2.16 | 2.00 | 1.96 | 1.93 | 1.78 | 1.79 | 1.79 | 2.37 | 2.42 | 2.38 | 2.26 | 2.26 | 2.23 | 2.17 | 2.14 | 2.05 | 1.63 | 1.55 | 1.40 |
| 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 Equity | 1.72 | 1.82 | 1.98 | 1.99 | 2.01 | 1.99 | 1.96 | 1.14 | 0.97 | 0.85 | 0.75 | 0.47 | 0.41 | 0.35 | 0.24 | 0.21 | 0.24 | 0.43 | 0.50 | 0.52 |
* 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 | 875.75 | 830.24 | 836.86 | 818.35 | 800.64 | 763.65 | 776.25 | 754.82 | 736.03 | 709.64 | 712.39 | 700.42 | 687.69 | 661.39 | 659.58 | 645.46 | 622.18 | 588.69 | 580.83 | 545.46 |
| Cost of Revenue | 177.87 | 171.27 | 169.78 | 170.55 | 165.46 | 157.27 | 160.21 | 156.54 | 155.47 | 149.45 | 147.91 | 142.65 | 145.58 | 136.49 | 137.43 | 129.54 | 136.70 | 132.42 | 131.45 | 115.98 |
| Gross Profit | 697.87 | 658.97 | 667.08 | 647.80 | 635.17 | 606.39 | 616.04 | 598.28 | 580.56 | 560.19 | 564.48 | 557.78 | 542.11 | 524.90 | 522.15 | 515.92 | 485.48 | 456.28 | 449.37 | 429.49 |
| Research & Development | 163.58 | 159.59 | 168.28 | 167.63 | 169.63 | 159.45 | 155.46 | 151.10 | 147.57 | 134.32 | 151.52 | 136.64 | 135.96 | 115.36 | 125.89 | 115.93 | 126.53 | 112.23 | 110.69 | 102.60 |
| Selling, General & Admin | 102.71 | 91.90 | 105.55 | 98.31 | 94.87 | 90.27 | 98.82 | 97.56 | 87.13 | 92.48 | 102.71 | 108.22 | 103.88 | 104.81 | 91.64 | 85.55 | 76.46 | 62.58 | 64.44 | 54.62 |
| Total Operating Expenses | 580.25 | 547.66 | 579.33 | 562.45 | 569.95 | 546.13 | 555.57 | 539.25 | 522.76 | 537.57 | 554.54 | 538.04 | 535.49 | 529.55 | 522.43 | 543.35 | 526.57 | 475.50 | 474.55 | 432.85 |
| Operating Income | 117.62 | 111.31 | 87.74 | 85.36 | 65.23 | 60.26 | 60.47 | 59.03 | 57.80 | 22.63 | 9.94 | 19.74 | 6.61 | (4.65) | (0.28) | (27.43) | (41.09) | (19.23) | (25.18) | (3.36) |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.14 | 1.71 | 1.58 | 1.59 | 1.97 | 1.65 | 1.46 | 1.63 | 1.65 | 1.62 | 1.49 |
| Pretax Income | 124.98 | 117.76 | 101.55 | 95.53 | 76.46 | 73.79 | 67.89 | 71.57 | 71.89 | 36.59 | 29.74 | 35.83 | 22.48 | 5.63 | 5.43 | (28.07) | (41.72) | (25.52) | (29.42) | (5.78) |
| Tax Provision | 47.26 | 39.56 | 11.25 | 11.80 | 13.49 | 1.70 | (15.60) | 9.15 | (816.32) | 2.83 | 2.50 | (2.97) | 15.08 | 5.09 | 0.57 | 1.80 | 3.36 | 1.85 | 1.03 | (0.11) |
| Net Income | 77.72 | 78.20 | 90.30 | 83.73 | 62.97 | 72.09 | 83.49 | 62.42 | 888.21 | 33.76 | 27.24 | 38.81 | 7.40 | 0.54 | 4.86 | (29.87) | (45.08) | (27.37) | (30.44) | (5.68) |
| Basic EPS | 0.41 | 0.40 | 0.46 | 0.41 | 0.31 | 0.35 | 0.42 | 0.31 | 4.34 | 0.16 | 0.13 | 0.19 | 0.04 | 0.00 | 0.02 | (0.15) | (0.22) | (0.14) | (0.16) | (0.03) |
| Diluted EPS | 0.40 | 0.40 | 0.44 | 0.40 | 0.30 | 0.34 | 0.36 | 0.30 | 4.26 | 0.16 | 0.13 | 0.19 | 0.04 | 0.00 | 0.02 | (0.15) | (0.22) | (0.14) | (0.16) | (0.03) |
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 | 334.55 | 321.69 | 377.22 | 290.27 | 246.07 | 251.44 | 307.91 | 234.33 | 220.21 | 254.83 | 270.70 | 264.18 | 211.02 | 233.64 | 137.06 | 52.54 | 120.88 | 196.29 | 87.79 | 105.41 |
| Capital Expenditures | 38.79 | 32.25 | 27.02 | 27.37 | 28.43 | 23.62 | 28.34 | 23.61 | 22.28 | 22.75 | 22.11 | 23.84 | 27.38 | 19.06 | 24.06 | 16.48 | 15.40 | 21.71 | 17.47 | 15.39 |
| Free Cash Flow* | 295.76 | 289.44 | 350.20 | 262.90 | 217.65 | 227.82 | 279.57 | 210.71 | 197.93 | 232.07 | 248.58 | 240.34 | 183.64 | 214.58 | 112.99 | 36.06 | 105.48 | 174.58 | 70.32 | 90.02 |
| Investing Cash Flow | (6.88) | (39.25) | (33.66) | (37.75) | (30.45) | (24.92) | (32.29) | (43.70) | (176.11) | (60.78) | 67.24 | 34.28 | (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