IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — LSPD

Balance Sheet

(in billions USD)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021
Cash & Equivalents0.560.720.800.950.81
Inventory0.010.020.010.010.00
Total Current Assets0.800.920.931.040.86
Goodwill0.801.351.352.100.97
Total Non-current Assets*1.031.661.732.581.25
Total Assets1.832.582.673.622.11
Total Current Liabilities0.150.140.150.160.11
Total Non-current Liabilities*0.010.020.020.060.06
Total Liabilities0.160.160.170.220.17
Retained Earnings(2.69)(2.16)(2.00)(0.93)(0.64)
Total Stockholder Equity1.662.412.503.401.93

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021
Total Revenue1.080.910.730.550.22
Cost of Revenue*0.630.520.400.280.09
Gross Profit0.450.390.330.270.13
Research & Development0.120.130.140.120.05
Selling, General & Admin0.120.100.110.100.05
Total Operating Expenses1.150.591.430.590.26
Operating Income(0.70)(0.20)(1.10)(0.32)(0.13)
Interest Expense0.000.000.000.000.00
Pretax Income(0.66)(0.16)(1.07)(0.32)(0.13)
Tax Provision0.010.00-0.00(0.03)(0.01)
Net Income(0.67)(0.16)(1.07)(0.29)(0.12)
Basic EPS(4.34)(1.07)(7.11)(2.04)(1.18)
Diluted EPS(4.34)(1.07)(7.11)(2.04)(1.18)

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021
Operating Cash Flow(32.76)(97.67)(125.28)(87.22)(93.06)
Investing Cash Flow8.0425.958.82(563.93)(235.05)
Financing Cash Flow(138.68)(6.23)(35.41)798.06922.32