Financial Statements — PAYO
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 | Q1
2022 | Q3
2021 | Q2
2021 |
|---|
| Cash & Equivalents | 0.35 | 0.34 | 0.48 | 0.50 | 0.52 | 0.53 | 0.58 | 0.59 | 0.59 | 0.58 | 0.54 | 0.51 | 0.49 | 0.47 | 0.45 | 0.50 |
| Accounts Receivable | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Current Assets | 7.96 | 7.72 | 7.40 | 7.21 | 6.71 | 6.25 | 6.73 | 6.62 | 6.06 | 6.21 | 6.12 | 5.64 | 5.72 | 5.19 | 4.25 | 4.22 |
| Property, Plant & Equipment | 0.05 | 0.04 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Goodwill | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Intangible Assets | 0.22 | 0.21 | 0.21 | 0.20 | 0.10 | 0.10 | 0.09 | 0.08 | 0.07 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Total Non-current Assets* | 0.80 | 0.87 | 0.80 | 0.90 | 0.84 | 0.80 | 0.19 | 0.18 | 0.16 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 |
| Total Assets | 8.76 | 8.60 | 8.21 | 8.11 | 7.55 | 7.05 | 6.92 | 6.80 | 6.22 | 6.34 | 6.24 | 5.76 | 5.84 | 5.31 | 4.36 | 4.33 |
| Total Current Liabilities | 7.94 | 7.76 | 7.31 | 7.21 | 6.73 | 6.26 | 6.19 | 6.06 | 5.51 | 5.66 | 5.59 | 5.15 | 5.24 | 4.72 | 3.80 | 3.77 |
| Long-term Debt | -- | -- | -- | -- | -- | -- | -- | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | -- | 0.03 |
| Total Non-current Liabilities* | 0.17 | 0.18 | 0.15 | 0.13 | 0.07 | 0.06 | 0.06 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.08 |
| Total Liabilities | 8.11 | 7.94 | 7.45 | 7.34 | 6.80 | 6.32 | 6.25 | 6.13 | 5.58 | 5.72 | 5.66 | 5.23 | 5.30 | 4.79 | 3.87 | 3.85 |
| Retained Earnings | 0.20 | 0.20 | 0.16 | 0.15 | 0.13 | 0.09 | 0.05 | 0.01 | (0.04) | (0.06) | (0.10) | (0.10) | (0.07) | (0.08) | (0.08) | (0.08) |
| Total Stockholder Equity | 0.65 | 0.66 | 0.75 | 0.77 | 0.75 | 0.73 | 0.67 | 0.66 | 0.64 | 0.63 | 0.58 | 0.53 | 0.54 | 0.52 | 0.49 | 0.48 |
* 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 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Total Revenue | 220.33 | 208.05 | 216.97 | 209.69 | 200.50 | 186.26 | 198.23 | 180.36 | 171.24 | 160.46 | 149.81 | 147.62 | 151.44 | 141.96 | 147.66 | 143.87 | 144.70 | 136.10 | 138.33 | 122.01 |
| Research & Development | 46.97 | 43.33 | 40.90 | 39.86 | 37.39 | 37.27 | 40.38 | 34.62 | 27.58 | 32.05 | 34.97 | 26.95 | 28.00 | 29.28 | 32.90 | 29.62 | 26.61 | 25.92 | 25.46 | 20.10 |
| Selling, General & Admin | 48.42 | 36.01 | 38.34 | 36.14 | 37.02 | 29.90 | 33.23 | 29.73 | 26.10 | 24.21 | 27.12 | 25.11 | 22.01 | 26.68 | 30.00 | 21.69 | 20.19 | 18.13 | 19.76 | 15.96 |
| Total Operating Expenses | 257.33 | 231.57 | 245.77 | 234.50 | 230.54 | 217.30 | 232.56 | 213.11 | 193.21 | 189.81 | 198.61 | 178.54 | 173.34 | 177.00 | 192.12 | 164.02 | 150.39 | 143.30 | 143.41 | 129.16 |
| Operating Income | 16.93 | 30.02 | 28.92 | 36.35 | 30.08 | 29.32 | 29.18 | 35.16 | 46.31 | 38.38 | 25.71 | 29.50 | 33.39 | 15.01 | (8.56) | (5.10) | (2.20) | (6.34) | (4.19) | (6.51) |
| Pretax Income | 6.31 | 29.21 | 27.46 | 30.51 | 29.85 | 27.77 | 26.21 | 22.09 | 48.29 | 42.88 | 41.29 | 22.84 | 51.30 | 17.11 | (2.53) | (23.81) | 5.80 | 22.16 | (15.75) | 1.51 |
| Tax Provision | 8.75 | 9.64 | 8.45 | 16.39 | 10.37 | 7.19 | 8.02 | (19.48) | 15.87 | 13.91 | 14.27 | 10.01 | 5.75 | 9.17 | 7.61 | 2.64 | 1.37 | 1.97 | 3.12 | 0.66 |
| Net Income | (2.44) | 19.57 | 19.01 | 14.12 | 19.48 | 20.58 | 18.19 | 41.57 | 32.42 | 28.97 | 27.02 | 12.83 | 45.55 | 7.94 | (10.15) | (26.45) | 4.42 | 20.21 | (18.90) | 0.84 |
| Basic EPS | (0.01) | 0.06 | 0.05 | 0.04 | 0.05 | 0.06 | 0.05 | 0.12 | 0.09 | 0.08 | 0.08 | 0.04 | 0.12 | 0.02 | (0.02) | (0.08) | 0.01 | 0.06 | (0.02) | 0.00 |
| Diluted EPS | (0.01) | 0.06 | 0.05 | 0.04 | 0.05 | 0.05 | 0.03 | 0.11 | 0.09 | 0.08 | 0.07 | 0.03 | 0.12 | 0.02 | (0.02) | (0.08) | 0.01 | 0.06 | -- | -- |
Cash Flow Statement
(in billions 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 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Operating Cash Flow | 0.06 | 0.05 | 0.05 | 0.05 | 0.07 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.06 | 0.04 | 0.06 | 0.00 | 0.04 | 0.02 | 0.03 | 0.00 | 0.01 | (0.01) |
| Capital Expenditures | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Free Cash Flow* | 0.05 | 0.04 | 0.04 | 0.05 | 0.07 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 | 0.05 | 0.04 | 0.06 | 0.00 | 0.04 | 0.01 | 0.02 | -0.00 | 0.01 | (0.01) |
| Investing Cash Flow | 0.11 | (0.06) | (0.05) | (0.04) | (0.09) | (0.05) | (0.15) | (1.15) | (0.55) | (0.11) | 0.00 | 0.02 | (0.01) | (0.06) | 0.02 | 0.02 | (0.06) | 0.03 | 0.01 | -0.00 |
| Financing Cash Flow | 0.13 | (0.39) | 0.70 | 0.03 | 0.40 | (0.40) | 0.86 | 0.01 | 0.08 | (0.52) | 1.00 | (0.18) | 0.05 | (0.36) | 0.81 | (0.10) | 0.52 | 0.23 | 0.71 | 0.03 |
* Derived from reported values