Financial Statements — FLEX
Balance Sheet
(in billions USD)| Metric | 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 | 2.84 | 3.06 | 2.25 | 2.24 | 2.31 | 2.60 | 2.24 | 2.76 | 2.90 | 2.66 | 2.57 | 2.45 | 2.65 | 2.57 | 2.46 | 2.69 | 2.61 | 2.36 | 1.94 |
| Accounts Receivable | 5.04 | 3.84 | 3.86 | 3.92 | 3.38 | 3.50 | 2.95 | 3.61 | 3.80 | 3.76 | 3.94 | 3.96 | 3.78 | 3.49 | 3.51 | 3.83 | 4.07 | 3.80 | 3.28 |
| Inventory | 6.45 | 5.55 | 5.27 | 5.21 | 5.27 | 5.47 | 5.84 | 6.82 | 7.17 | 7.53 | 7.84 | 7.73 | 7.24 | 5.96 | 5.17 | 4.44 | 3.70 | 3.61 | 3.48 |
| Total Current Assets | 18.24 | 15.15 | 13.84 | 13.47 | 12.76 | 13.35 | 12.55 | 14.88 | 15.46 | 15.54 | 15.82 | 15.63 | 15.15 | 13.21 | 12.18 | 11.73 | 11.11 | 10.48 | 9.56 |
| Property, Plant & Equipment | 2.66 | 2.39 | 2.35 | 2.33 | 2.24 | 2.25 | 2.23 | 2.33 | 2.33 | 2.36 | 2.29 | 2.20 | 2.13 | 2.11 | 2.10 | 2.09 | 2.10 | 2.11 | 2.16 |
| Goodwill | 1.83 | 1.38 | 1.38 | 1.37 | 1.33 | 1.15 | 1.14 | 1.35 | 1.34 | 1.34 | 1.34 | 1.33 | 1.34 | 1.35 | 1.09 | 1.09 | 1.11 | 1.09 | 1.07 |
| Intangible Assets | 0.74 | 0.30 | 0.31 | 0.33 | 0.34 | 0.22 | 0.23 | 0.27 | 0.28 | 0.30 | 0.33 | 0.33 | 0.37 | 0.43 | 0.18 | 0.20 | 0.23 | 0.24 | 0.25 |
| Total Non-current Assets* | 6.96 | 5.67 | 5.70 | 5.67 | 5.52 | 5.24 | 5.19 | 5.49 | 5.51 | 5.40 | 5.07 | 4.99 | 4.91 | 4.96 | 4.53 | 4.46 | 4.56 | 4.52 | 4.57 |
| Total Assets | 25.20 | 20.82 | 19.55 | 19.13 | 18.27 | 18.59 | 17.74 | 20.37 | 20.97 | 20.94 | 20.89 | 20.62 | 20.05 | 18.18 | 16.71 | 16.19 | 15.67 | 15.00 | 14.13 |
| Accounts Payable | 9.20 | 6.48 | 6.13 | 5.80 | 5.03 | 5.14 | 4.73 | 5.29 | 5.73 | 5.89 | 6.63 | 6.82 | 6.69 | 5.99 | 5.85 | 5.45 | 5.16 | 5.05 | 4.60 |
| Total Current Liabilities | 13.22 | 10.86 | 10.37 | 9.92 | 9.04 | 9.31 | 8.97 | 9.39 | 10.11 | 10.64 | 11.67 | 12.15 | 11.59 | 9.64 | 8.69 | 8.14 | 7.52 | 7.16 | 6.80 |
| Long-term Debt | 5.22 | 4.43 | 3.69 | 3.68 | 3.68 | 3.71 | 3.22 | 3.43 | 3.41 | 3.60 | 4.04 | 4.01 | 4.09 | 4.47 | 3.50 | 3.51 | 3.84 | 3.83 | 3.61 |
| Total Non-current Liabilities* | 6.48 | 4.84 | 4.14 | 4.12 | 4.24 | 4.28 | 3.77 | 4.54 | 4.51 | 4.51 | 4.62 | 4.21 | 4.29 | 4.88 | 4.51 | 4.55 | 4.77 | 4.73 | 4.40 |
| Total Liabilities* | 19.70 | 15.70 | 14.51 | 14.04 | 13.28 | 13.58 | 12.74 | 13.92 | 14.61 | 15.15 | 16.29 | 16.35 | 15.88 | 14.52 | 13.20 | 12.68 | 12.29 | 11.89 | 11.19 |
| Retained Earnings | 2.45 | 1.91 | 1.68 | 1.48 | 1.06 | 0.80 | 0.59 | 0.05 | (0.15) | (0.37) | (0.70) | (0.93) | (1.16) | (1.52) | (1.75) | (2.08) | (2.53) | (2.74) | (2.85) |
| Total Stockholder Equity | 5.50 | 5.12 | 5.04 | 5.09 | 4.99 | 5.00 | 5.00 | 5.97 | 5.91 | 5.41 | 4.51 | 4.18 | 4.09 | 3.66 | 3.51 | 3.51 | 3.38 | 3.12 | 2.94 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | 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 | Q2
2022 |
|---|
| Total Revenue | 7.93 | 7.48 | 7.06 | 6.80 | 6.58 | 6.40 | 6.56 | 6.55 | 6.31 | 4.51 | 7.10 | 7.47 | 7.34 | 7.48 | 7.76 | 7.77 | 7.35 | 6.85 | 6.62 | 6.23 |
| Cost of Revenue | 7.18 | 6.75 | 6.37 | 6.18 | 5.99 | 5.81 | 5.95 | 6.00 | 5.83 | 4.46 | 6.40 | 6.80 | 6.73 | 6.90 | 7.17 | 7.18 | 6.81 | 6.34 | 6.13 | 5.76 |
| Gross Profit | 0.75 | 0.70 | 0.68 | 0.61 | 0.57 | 0.56 | 0.59 | 0.53 | 0.47 | (0.03) | 0.64 | 0.67 | 0.59 | 0.56 | 0.58 | 0.59 | 0.54 | 0.51 | 0.49 | 0.47 |
| Selling, General & Admin | 0.33 | 0.29 | 0.27 | 0.26 | 0.23 | 0.23 | 0.24 | 0.22 | 0.21 | 0.12 | 0.26 | 0.27 | 0.27 | 0.27 | 0.24 | 0.25 | 0.24 | 0.25 | 0.23 | 0.21 |
| Total Operating Expenses | 0.36 | 0.33 | 0.29 | 0.32 | 0.26 | 0.26 | 0.26 | 0.23 | 0.24 | 0.13 | 0.29 | 0.29 | 0.30 | 0.29 | 0.26 | 0.27 | 0.26 | 0.28 | 0.24 | 0.23 |
| Operating Income | 0.39 | 0.37 | 0.39 | 0.30 | 0.31 | 0.31 | 0.33 | 0.30 | 0.23 | (0.16) | 0.35 | 0.38 | 0.29 | 0.27 | 0.32 | 0.33 | 0.27 | 0.23 | 0.25 | 0.24 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Pretax Income | -- | -- | -- | 0.26 | 0.25 | 0.28 | 0.29 | 0.26 | 0.19 | (0.20) | 0.31 | 0.33 | 0.24 | 0.21 | 0.26 | 0.27 | 0.23 | 0.20 | 0.24 | 0.37 |
| Tax Provision | 0.09 | 0.07 | 0.08 | 0.06 | 0.05 | 0.06 | 0.03 | 0.05 | 0.05 | (0.23) | 0.07 | (0.08) | 0.03 | (0.15) | 0.03 | 0.03 | 0.04 | 0.03 | 0.02 | 0.04 |
| Net Income | 0.28 | 0.25 | 0.24 | 0.20 | 0.19 | 0.22 | 0.26 | 0.21 | 0.14 | 0.40 | 0.20 | 0.23 | 0.19 | 0.14 | 0.23 | 0.23 | 0.19 | 0.17 | 0.23 | 0.34 |
| Basic EPS | 0.78 | 0.68 | 0.65 | 0.53 | 0.51 | 0.57 | 0.68 | 0.54 | 0.35 | 0.92 | 0.46 | 0.51 | 0.42 | 0.32 | 0.51 | 0.51 | 0.41 | 0.37 | 0.48 | 0.70 |
| Diluted EPS | 0.76 | 0.67 | 0.64 | 0.52 | 0.50 | 0.56 | 0.67 | 0.54 | 0.34 | 0.91 | 0.45 | 0.51 | 0.41 | 0.32 | 0.50 | 0.50 | 0.40 | 0.36 | 0.48 | 0.69 |
Cash Flow Statement
(in billions USD)| Metric | 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 | Q2
2022 |
|---|
| Operating Cash Flow | 0.28 | 0.41 | 0.42 | 0.45 | 0.40 | 0.43 | 0.41 | 0.32 | 0.34 | 0.68 | 0.28 | 0.36 | 0.01 | 0.45 | 0.36 | 0.10 | 0.04 | 0.36 | 0.15 | 0.18 |
| Capital Expenditures | 0.24 | 0.20 | 0.15 | 0.15 | 0.13 | 0.11 | 0.11 | 0.10 | 0.11 | 0.08 | 0.13 | 0.15 | 0.17 | 0.18 | 0.16 | 0.19 | 0.11 | 0.11 | 0.12 | 0.09 |
| Free Cash Flow* | 0.04 | 0.21 | 0.27 | 0.30 | 0.27 | 0.32 | 0.30 | 0.22 | 0.23 | 0.60 | 0.15 | 0.21 | (0.16) | 0.27 | 0.20 | (0.09) | (0.07) | 0.25 | 0.03 | 0.09 |
| Investing Cash Flow | (1.28) | (0.20) | (0.14) | (0.15) | (0.18) | (0.20) | (0.43) | (0.12) | (0.08) | (0.08) | (0.12) | (0.14) | (0.15) | (0.18) | (0.15) | (0.18) | (0.09) | (0.12) | (0.62) | (0.09) |
| Financing Cash Flow | 1.46 | (0.88) | 0.53 | (0.29) | (0.28) | (0.30) | (0.20) | 0.15 | (0.47) | (0.89) | (0.31) | 0.03 | (0.49) | 0.46 | (0.16) | (0.09) | (0.21) | 0.17 | 0.60 | (0.32) |
* Derived from reported values