IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — EA

Balance Sheet

(in billions USD)
MetricQ1 2027Q3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents2.292.781.151.522.782.202.402.741.952.201.542.262.671.632.844.774.064.01
Accounts Receivable0.520.831.080.530.741.010.430.871.050.840.920.520.971.030.560.780.420.51
Total Current Assets3.394.112.722.554.273.973.594.353.843.843.443.574.363.394.687.726.836.69
Property, Plant & Equipment0.620.600.580.590.570.580.560.560.540.550.530.550.520.520.510.470.460.45
Goodwill5.395.395.395.395.385.385.385.385.385.385.385.385.395.464.261.901.891.89
Intangible Assets0.170.220.250.270.320.350.370.500.530.670.730.570.960.980.910.040.040.05
Total Non-current Assets*9.199.179.149.159.189.169.129.279.309.639.649.519.579.638.064.704.644.59
Total Assets12.5813.2811.8511.7013.4513.1412.7113.6213.1413.4713.0813.0813.9313.0212.7312.4211.4711.28
Accounts Payable1.221.551.511.311.301.310.080.060.150.060.140.080.090.140.070.090.160.05
Total Current Liabilities2.804.443.243.043.102.792.473.282.793.112.562.803.632.582.473.492.492.57
Total Non-current Liabilities*2.702.692.612.582.942.942.842.802.782.812.722.952.682.592.540.970.910.93
Total Liabilities5.507.135.855.626.045.735.316.085.565.925.285.756.315.165.014.463.403.50
Retained Earnings6.966.196.156.247.477.527.467.617.617.597.667.417.617.867.768.058.027.83
Total Stockholder Equity7.086.156.006.087.417.417.407.537.587.557.807.337.627.867.737.968.077.78

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Total Revenue1.992.121.901.841.671.901.882.031.661.781.951.911.871.881.901.921.831.791.831.55
Cost of Revenue0.270.360.500.440.280.370.460.460.260.360.530.460.450.570.460.370.420.630.490.32
Gross Profit1.711.761.401.401.391.531.431.571.401.421.421.461.431.311.441.561.411.161.331.24
Selling, General & Admin0.180.190.200.190.180.190.180.200.180.190.170.170.220.160.170.160.170.160.180.17
Total Operating Expenses1.201.191.281.201.121.131.051.191.031.191.051.081.251.021.011.011.041.060.990.91
Operating Income0.510.560.130.200.270.400.380.380.360.230.370.380.180.290.430.540.370.100.340.32
Interest Expense--------------0.010.020.010.020.010.020.010.020.020.020.010.020.01
Pretax Income0.530.580.130.200.270.410.410.400.390.260.380.390.180.280.430.560.360.090.330.31
Tax Provision0.130.120.040.060.070.150.110.110.110.080.09(0.01)0.190.080.130.150.130.030.030.10
Net Income0.400.460.090.140.200.250.290.290.280.180.290.40(0.01)0.200.300.400.230.070.290.20
Basic EPS1.581.850.350.550.801.001.121.111.050.681.081.47(0.03)0.741.081.480.810.231.030.71
Diluted EPS1.561.830.350.540.790.991.111.111.040.671.071.47(0.03)0.731.071.470.800.231.020.71

Cash Flow Statement

(in billions USD)
MetricQ1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow(0.24)0.581.830.130.020.551.180.230.120.581.260.470.621.12(0.19)0.360.441.460.06(0.14)
Capital Expenditures0.080.060.050.040.070.050.050.050.070.050.050.100.050.050.110.050.050.050.040.04
Free Cash Flow*(0.32)0.521.770.09(0.05)0.501.130.180.050.531.210.380.571.08(0.30)0.310.391.410.02(0.19)
Investing Cash Flow(0.08)(0.06)(0.06)(0.07)(0.09)0.21(0.06)(0.05)(0.07)(0.05)(0.05)(0.11)(0.04)(0.06)(0.12)(0.04)(5.57)2.77----
Financing Cash Flow(0.25)(0.43)(0.14)(0.43)(0.57)(1.41)(0.50)(0.40)(0.55)(0.36)(0.43)(0.83)(0.36)(0.42)(0.82)(0.48)(2.89)1.27----

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2027Q3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q3 2023Q2 2023Q1 2023Q1 2022Q3 2021
Dividends Per Share0.190.190.190.190.190.190.190.190.190.170.170.190.170.17