IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — LAB

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.270.270.130.160.150.210.270.080.140.110.060.070.030.030.030.05
Short-term Investments------------------0.040.120.14------0.00
Accounts Receivable0.020.020.010.010.040.040.030.020.020.010.020.010.020.010.020.02
Inventory0.020.020.030.020.040.040.040.020.020.020.020.020.020.020.030.02
Total Current Assets0.520.520.470.510.340.450.480.170.180.190.230.250.070.070.080.10
Property, Plant & Equipment0.020.020.020.020.040.040.040.020.020.030.030.030.030.030.030.02
Goodwill--------0.110.110.110.110.110.110.110.110.110.110.110.11
Intangible Assets--------0.030.020.020.000.010.010.020.020.030.030.040.04
Total Non-current Assets*0.110.120.070.050.240.230.230.170.170.180.190.190.200.210.210.21
Total Assets0.630.640.540.560.580.680.710.340.360.370.410.440.270.280.290.31
Accounts Payable0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.01
Total Current Liabilities0.060.040.110.100.060.120.120.050.050.040.050.040.050.050.050.05
Long-term Debt----------0.060.060.060.07--------------
Total Non-current Liabilities*0.030.040.030.030.070.070.070.110.110.110.120.120.200.140.130.13
Total Liabilities0.090.080.140.130.130.190.200.160.160.160.170.170.250.180.180.18
Retained Earnings(1.16)(1.13)(1.28)(1.25)(1.21)(1.15)(1.12)(0.98)(0.96)(0.94)(0.91)(0.88)(0.81)(0.73)(0.71)(0.70)
Total Stockholder Equity0.540.560.400.420.450.490.51(0.13)(0.11)(0.10)(0.06)(0.04)0.020.100.110.12

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue20.1021.153.2219.5521.7640.8046.7244.9737.2128.1925.3727.6725.1227.0225.6518.7826.5038.2728.5031.02
Cost of Revenue9.579.840.5310.0711.1321.0524.8121.7122.3014.8314.2114.06----------------
Gross Profit10.5411.312.699.4810.6319.7421.9123.2614.9113.3611.1513.60----------------
Research & Development1.982.122.086.366.2211.3314.0513.1619.226.996.376.186.418.388.6512.618.878.549.219.44
Selling, General & Admin16.3918.6116.4526.6028.1138.7137.5934.4037.6720.3422.2922.6022.3123.9029.6030.3830.8822.9624.0724.25
Total Operating Expenses35.9223.8021.3342.4236.3352.7154.7254.9865.4321.9632.3331.0541.7148.1354.6757.3454.0149.5248.1248.29
Operating Income(25.39)(12.50)(18.64)(32.94)(25.70)(32.97)(32.82)(31.72)(50.52)(21.39)(21.17)(17.45)(16.59)(21.11)(29.03)(38.56)(27.50)(11.26)(19.61)(17.27)
Interest Expense------------------1.101.221.131.121.191.051.061.031.070.970.90
Pretax Income(21.43)(14.61)(19.34)(32.90)(18.28)(26.18)(33.80)(26.82)(45.66)(19.94)(20.95)(16.74)(16.58)(20.77)(30.14)(65.15)(76.86)(10.24)(15.26)(17.66)
Tax Provision0.090.01(35.90)(1.22)(0.61)(0.15)0.270.120.06(0.16)0.050.300.260.07(0.71)(1.61)(0.57)(0.81)(1.42)(0.52)
Net Income(26.76)127.0719.28(34.69)(33.46)(26.03)(34.07)(26.94)(45.72)(19.78)(21.00)(17.04)(16.84)(20.84)(29.43)(63.54)(76.29)(9.43)(13.84)(17.14)
Basic EPS(0.07)0.330.05(0.09)(0.09)(0.07)(0.08)(0.07)(0.12)(0.24)(0.27)(0.22)(0.21)(0.25)(0.37)(0.82)(0.99)(0.12)(0.18)(0.23)
Diluted EPS(0.07)0.330.05(0.09)(0.09)(0.07)(0.08)(0.07)(0.12)(0.24)(0.27)(0.22)(0.21)(0.25)(0.37)(0.82)(0.99)(0.12)(0.18)(0.23)

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow(10.31)(46.60)(1.19)(22.20)(20.67)(30.28)(14.06)(62.48)(101.53)(14.06)(11.41)(9.33)(8.48)(19.18)(24.61)(29.99)(15.59)(7.00)(9.49)(14.66)
Capital Expenditures0.340.570.480.891.895.053.380.782.720.080.910.841.010.761.260.940.870.461.714.17
Free Cash Flow*(10.65)(47.17)(1.67)(23.09)(22.55)(35.34)(17.44)(63.26)(104.24)(14.14)(12.32)(10.17)(9.49)(19.94)(25.87)(30.93)(16.46)(7.46)(11.20)(18.84)
Investing Cash Flow14.41191.09(8.04)(6.68)27.5114.6325.73318.08368.33(13.12)(49.93)40.1343.1540.2410.74(138.24)(0.87)(1.14)(1.71)(4.17)
Financing Cash Flow(0.14)(0.04)0.62(0.11)0.11(0.05)(54.52)(19.73)(48.09)(1.00)(1.16)(2.08)(2.56)(0.27)-0.00212.9618.087.309.82(0.13)

* Derived from reported values