IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — DV

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.210.170.200.210.160.310.260.300.260.300.290.240.220.210.320.330.05
Short-term Investments------0.010.020.050.080.03------------------
Accounts Receivable0.210.220.220.190.210.190.190.200.190.180.170.140.140.130.100.090.09
Total Current Assets0.470.450.480.460.420.580.560.550.470.490.480.410.390.370.420.430.15
Property, Plant & Equipment0.130.110.100.090.090.070.060.060.060.050.050.040.020.020.020.020.02
Goodwill0.510.510.520.520.500.440.430.430.430.340.340.340.340.340.240.230.23
Intangible Assets0.090.090.110.120.120.120.130.130.150.120.130.140.150.150.120.110.12
Total Non-current Assets*0.840.820.820.830.830.730.710.710.710.590.590.600.590.600.380.360.37
Total Assets1.311.271.301.301.251.311.271.261.181.081.061.000.980.970.810.790.51
Accounts Payable0.010.010.010.010.010.010.010.010.010.010.010.010.010.000.000.000.00
Total Current Liabilities0.100.090.120.100.110.090.080.080.070.070.080.060.050.040.040.040.03
Long-term Debt--------------------------------0.02
Total Non-current Liabilities*0.110.100.100.100.100.090.090.090.090.080.090.100.110.110.040.030.06
Total Liabilities0.220.190.220.210.220.180.170.160.160.150.160.160.150.150.070.070.09
Retained Earnings0.330.310.280.270.260.230.210.210.170.150.140.110.100.090.060.050.06
Total Stockholder Equity1.091.081.081.091.031.131.111.101.010.930.900.840.820.810.730.720.42

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue193.79180.83205.59188.62189.02165.06190.62169.56155.89140.78172.23143.97133.74122.59133.64112.25109.8196.72105.5383.10
Cost of Revenue32.4833.1635.9433.4733.1330.9734.3229.4826.1026.6230.0226.4726.1923.9522.8319.3218.8416.8818.4513.44
Gross Profit161.31147.67169.65155.16155.90134.10156.31140.08129.79114.16142.21117.51107.5598.64110.8192.9390.9779.8587.0869.66
Research & Development46.3945.3841.6844.8447.2044.7237.5439.3139.8136.3932.5732.3231.9428.5626.3823.9323.2221.5917.0416.36
Selling, General & Admin26.9725.7226.6427.0029.5826.5323.9723.0423.0722.0824.7523.2819.7620.1918.0719.4021.5319.6823.0614.47
Total Operating Expenses138.28132.03131.86134.05142.35127.33117.55114.35118.74107.27104.5799.2792.9183.4482.2178.5377.8076.9971.0657.86
Operating Income23.0315.6437.7821.1013.556.7638.7525.7211.056.9037.6418.2414.6415.2028.6014.4013.172.8616.0211.81
Interest Expense0.480.410.400.470.440.420.300.350.230.230.280.290.250.260.220.230.220.230.240.25
Pretax Income21.9114.2337.4420.5415.219.5237.3829.6012.888.9441.7419.5816.8717.6830.0513.9412.802.5816.4611.19
Tax Provision8.997.828.1110.346.457.1613.9811.405.411.788.646.234.035.5111.983.612.51(2.00)(11.85)3.27
Net Income12.926.4129.3310.208.762.3623.4018.207.477.1633.1013.3512.8412.1818.0710.3310.294.5828.317.92
Basic EPS0.080.040.190.060.050.010.140.110.040.040.200.080.080.070.110.060.060.030.180.05
Diluted EPS0.080.040.180.060.050.010.140.100.040.040.190.080.070.070.100.060.060.030.170.05

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow76.244.1772.7351.1849.6137.6637.3854.6335.8831.7752.0635.5210.7421.4336.5031.8128.80(2.25)24.3216.21
Capital Expenditures10.5110.5410.5812.149.536.297.366.237.176.394.704.643.574.1012.2614.118.854.763.901.99
Free Cash Flow*65.73(6.37)62.1539.0440.0931.3830.0348.3928.7225.3847.3630.887.1717.3324.2417.7019.95(7.01)20.4214.22
Investing Cash Flow(10.51)(10.54)(11.60)(7.07)3.16(89.86)24.6825.98(56.89)(38.60)(4.70)(71.88)(3.57)(4.10)(12.26)(14.11)(8.85)(4.76)(128.79)(26.31)
Financing Cash Flow(29.29)(78.14)(3.14)(54.76)(0.29)(85.75)(79.17)(25.71)(23.65)(0.91)2.840.532.650.470.661.52(6.95)(3.11)6.36(0.24)

* Derived from reported values