Financial Statements — GTM
Balance Sheet
(in billions USD)| Metric | 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 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | 0.15 | 0.17 | 0.12 | 0.17 | 0.14 | 0.15 | 0.39 | 0.41 | 0.44 | 0.51 | 0.47 | 0.41 | 0.35 | 0.20 | 0.33 | 0.39 |
| Short-term Investments | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.03 | 0.13 | 0.15 | 0.14 | 0.03 | 0.01 | 0.04 | 0.07 | 0.01 |
| Accounts Receivable | 0.18 | 0.18 | 0.18 | 0.19 | 0.20 | 0.16 | 0.19 | 0.22 | 0.22 | 0.21 | 0.22 | 0.16 | 0.16 | 0.12 | 0.11 | 0.17 |
| Total Current Assets | 0.40 | 0.41 | 0.37 | 0.44 | 0.41 | 0.39 | 0.66 | 0.74 | 0.86 | 0.94 | 0.91 | 0.66 | 0.58 | 0.41 | 0.53 | 0.62 |
| Property, Plant & Equipment | 0.17 | 0.17 | 0.16 | 0.14 | 0.12 | 0.10 | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.04 |
| Goodwill | 1.04 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.70 | 1.70 | 1.58 | 1.02 | 1.57 |
| Intangible Assets | 0.16 | 0.17 | 0.20 | 0.21 | 0.23 | 0.26 | 0.27 | 0.29 | 0.32 | 0.33 | 0.35 | 0.38 | 0.40 | 0.41 | 0.32 | 0.38 |
| Total Non-current Assets* | 5.28 | 5.96 | 6.00 | 6.01 | 6.00 | 6.00 | 6.02 | 6.01 | 6.22 | 6.25 | 6.26 | 6.40 | 6.43 | 6.20 | 2.29 | 6.31 |
| Total Assets | 5.68 | 6.37 | 6.37 | 6.45 | 6.41 | 6.39 | 6.68 | 6.75 | 7.07 | 7.19 | 7.17 | 7.06 | 7.01 | 6.61 | 2.82 | 6.92 |
| Accounts Payable | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Current Liabilities | 0.61 | 0.60 | 0.56 | 0.62 | 0.62 | 0.62 | 0.68 | 0.66 | 0.57 | 0.61 | 0.62 | 0.52 | 0.54 | 0.41 | 0.39 | 0.52 |
| Long-term Debt | 1.26 | 1.32 | 1.32 | 1.33 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.24 | 1.24 | 1.23 | 1.23 | 0.74 | 1.23 |
| Total Non-current Liabilities* | 4.24 | 4.30 | 4.28 | 4.28 | 4.14 | 4.10 | 4.14 | 4.08 | 4.25 | 4.24 | 4.23 | 4.34 | 4.35 | 4.37 | 1.45 | 4.35 |
| Total Liabilities | 4.85 | 4.90 | 4.84 | 4.90 | 4.76 | 4.73 | 4.82 | 4.75 | 4.82 | 4.85 | 4.85 | 4.86 | 4.88 | 4.77 | 1.83 | 4.86 |
| Retained Earnings | (0.18) | 0.47 | 0.40 | 0.36 | 0.34 | 0.30 | 0.27 | 0.30 | 0.29 | 0.26 | 0.22 | 0.15 | 0.13 | (0.03) | 0.01 | 0.12 |
| Total Stockholder Equity* | 0.83 | 1.47 | 1.53 | 1.55 | 1.65 | 1.67 | 1.86 | 2.01 | 2.25 | 2.35 | 2.32 | 2.20 | 2.12 | 1.83 | 0.99 | 2.06 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 | Q4 2021 | Q3 2021 | Q2 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 310.40 | 310.20 | 319.10 | 318.00 | 306.70 | 305.70 | 309.10 | 303.60 | 291.50 | 310.10 | 316.40 | 313.80 | 308.60 | 300.70 | 301.60 | 287.60 | 267.10 | 222.30 | 197.60 | 174.00 |
| Cost of Revenue* | 53.60 | 51.00 | 51.10 | 51.70 | 49.50 | 47.30 | 53.20 | 47.30 | 45.90 | 43.40 | 44.60 | 44.80 | 43.20 | 45.50 | 49.20 | 48.20 | 47.00 | 40.40 | 37.90 | 30.30 |
| Gross Profit | 256.80 | 259.20 | 268.00 | 266.30 | 257.20 | 258.40 | 255.90 | 256.30 | 245.60 | 266.70 | 271.80 | 269.00 | 265.40 | 255.20 | 252.40 | 239.40 | 220.10 | 181.90 | 159.70 | 143.70 |
| Research & Development | 56.80 | 42.10 | 42.20 | 44.10 | 44.60 | 51.10 | 56.40 | 47.70 | 48.30 | 43.70 | 48.20 | 47.30 | 52.00 | 42.30 | 55.90 | 54.20 | 49.50 | 40.90 | 34.40 | 24.00 |
| Selling, General & Admin | 58.60 | 50.80 | 65.70 | 47.90 | 47.30 | 45.80 | 48.30 | 60.60 | 111.30 | 75.10 | 49.00 | 45.80 | 41.00 | 37.70 | 35.00 | 31.20 | 29.20 | 28.30 | 23.40 | 21.90 |
| Total Operating Expenses | 878.80 | 201.30 | 213.80 | 198.80 | 203.50 | 208.10 | 225.00 | 212.80 | 265.60 | 223.70 | 201.30 | 205.90 | 205.80 | 188.90 | 200.30 | 187.60 | 180.60 | 157.70 | 139.50 | 102.80 |
| Operating Income | (622.00) | 57.90 | 54.20 | 67.50 | 53.70 | 50.30 | 30.90 | 43.50 | (20.00) | 43.00 | 70.50 | 63.10 | 59.60 | 66.30 | 52.10 | 51.80 | 39.50 | 24.20 | 20.20 | 40.90 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 10.10 | 11.40 | 11.90 | 12.00 | 9.90 | 12.50 | 11.60 | 11.70 | 13.40 | 13.90 | 10.10 |
| Pretax Income | (618.50) | 44.30 | 41.30 | 56.40 | 57.00 | 39.60 | (8.50) | 34.90 | (24.60) | 29.50 | 206.70 | 59.20 | 54.70 | 68.20 | 99.00 | 50.00 | 26.40 | 49.90 | 4.60 | 30.70 |
| Tax Provision | 25.20 | 15.00 | 6.60 | 17.70 | 33.00 | 12.80 | (23.10) | 11.10 | (0.20) | 14.40 | 212.20 | 29.00 | 16.60 | 23.70 | 75.80 | 32.10 | 10.50 | (95.30) | 45.50 | 6.20 |
| Net Income | (643.70) | 29.30 | 34.70 | 38.70 | 24.00 | 26.80 | 14.60 | 23.80 | (24.40) | 15.10 | (5.50) | 30.20 | 38.10 | 44.50 | 23.20 | 17.90 | 15.90 | 144.90 | (40.60) | 9.30 |
| Basic EPS | (2.19) | 0.10 | 0.11 | 0.12 | 0.07 | 0.08 | 0.04 | 0.07 | (0.07) | 0.04 | (0.01) | 0.08 | 0.09 | 0.11 | 0.06 | 0.04 | 0.04 | 0.54 | (0.15) | 0.05 |
| Diluted EPS | (2.19) | 0.10 | 0.11 | 0.12 | 0.07 | 0.08 | 0.04 | 0.07 | (0.07) | 0.04 | (0.01) | 0.08 | 0.09 | 0.11 | 0.06 | 0.04 | 0.04 | 0.51 | (0.15) | 0.05 |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | 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 | Q4 2021 | Q3 2021 | Q2 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 87.30 | 114.70 | 143.50 | 93.80 | 108.90 | 119.20 | 109.00 | 18.20 | 126.30 | 115.90 | 128.80 | 80.90 | 116.60 | 108.60 | 120.10 | 85.70 | 211.20 | 71.30 | 46.50 | 76.60 |
| Capital Expenditures | 17.60 | 24.10 | 16.40 | 22.90 | 22.00 | 14.80 | 23.40 | 17.60 | 11.10 | 12.80 | 8.90 | 5.00 | 6.20 | 6.40 | 6.40 | 7.70 | 14.80 | 7.80 | 4.80 | 11.00 |
| Free Cash Flow* | 69.70 | 90.60 | 127.10 | 70.90 | 86.90 | 104.40 | 85.60 | 0.60 | 115.20 | 103.10 | 119.90 | 75.90 | 110.40 | 102.20 | 113.70 | 78.00 | 196.40 | 63.50 | 41.70 | 65.60 |
| Investing Cash Flow | (16.70) | (26.00) | (9.70) | (27.80) | (24.50) | (18.80) | (23.40) | (7.80) | 9.20 | 35.40 | 35.50 | 21.90 | (13.40) | (19.60) | (100.80) | (27.30) | (153.00) | 43.60 | (660.40) | (70.40) |
| Financing Cash Flow | (80.80) | (93.20) | (82.50) | (112.10) | (51.40) | (101.90) | (93.20) | (248.60) | (155.50) | (192.70) | (160.60) | (169.70) | (67.60) | (29.30) | (7.60) | (4.50) | (13.80) | (3.40) | 481.90 | (28.70) |
* Derived from reported values