IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — PAYO

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021
Cash & Equivalents0.350.340.480.500.520.530.580.590.590.580.540.510.490.470.450.50
Accounts Receivable0.010.010.010.010.010.010.010.010.010.010.010.020.010.010.010.01
Total Current Assets7.967.727.407.216.716.256.736.626.066.216.125.645.725.194.254.22
Property, Plant & Equipment0.050.040.020.020.020.010.010.010.010.010.010.010.010.010.010.01
Goodwill0.090.090.080.080.080.080.020.020.020.020.020.020.020.020.020.02
Intangible Assets0.220.210.210.200.100.100.090.080.070.060.050.040.040.040.040.04
Total Non-current Assets*0.800.870.800.900.840.800.190.180.160.130.120.120.120.120.110.12
Total Assets8.768.608.218.117.557.056.926.806.226.346.245.765.845.314.364.33
Total Current Liabilities7.947.767.317.216.736.266.196.065.515.665.595.155.244.723.803.77
Long-term Debt--------------0.010.020.020.020.020.010.01--0.03
Total Non-current Liabilities*0.170.180.150.130.070.060.060.070.070.060.070.070.060.070.070.08
Total Liabilities8.117.947.457.346.806.326.256.135.585.725.665.235.304.793.873.85
Retained Earnings0.200.200.160.150.130.090.050.01(0.04)(0.06)(0.10)(0.10)(0.07)(0.08)(0.08)(0.08)
Total Stockholder Equity0.650.660.750.770.750.730.670.660.640.630.580.530.540.520.490.48

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue220.33208.05216.97209.69200.50186.26198.23180.36171.24160.46149.81147.62151.44141.96147.66143.87144.70136.10138.33122.01
Research & Development46.9743.3340.9039.8637.3937.2740.3834.6227.5832.0534.9726.9528.0029.2832.9029.6226.6125.9225.4620.10
Selling, General & Admin48.4236.0138.3436.1437.0229.9033.2329.7326.1024.2127.1225.1122.0126.6830.0021.6920.1918.1319.7615.96
Total Operating Expenses257.33231.57245.77234.50230.54217.30232.56213.11193.21189.81198.61178.54173.34177.00192.12164.02150.39143.30143.41129.16
Operating Income16.9330.0228.9236.3530.0829.3229.1835.1646.3138.3825.7129.5033.3915.01(8.56)(5.10)(2.20)(6.34)(4.19)(6.51)
Pretax Income6.3129.2127.4630.5129.8527.7726.2122.0948.2942.8841.2922.8451.3017.11(2.53)(23.81)5.8022.16(15.75)1.51
Tax Provision8.759.648.4516.3910.377.198.02(19.48)15.8713.9114.2710.015.759.177.612.641.371.973.120.66
Net Income(2.44)19.5719.0114.1219.4820.5818.1941.5732.4228.9727.0212.8345.557.94(10.15)(26.45)4.4220.21(18.90)0.84
Basic EPS(0.01)0.060.050.040.050.060.050.120.090.080.080.040.120.02(0.02)(0.08)0.010.06(0.02)0.00
Diluted EPS(0.01)0.060.050.040.050.050.030.110.090.080.070.030.120.02(0.02)(0.08)0.010.06----

Cash Flow Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow0.060.050.050.050.070.050.050.050.040.040.060.040.060.000.040.020.030.000.01(0.01)
Capital Expenditures0.010.010.010.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Free Cash Flow*0.050.040.040.050.070.050.040.050.040.040.050.040.060.000.040.010.02-0.000.01(0.01)
Investing Cash Flow0.11(0.06)(0.05)(0.04)(0.09)(0.05)(0.15)(1.15)(0.55)(0.11)0.000.02(0.01)(0.06)0.020.02(0.06)0.030.01-0.00
Financing Cash Flow0.13(0.39)0.700.030.40(0.40)0.860.010.08(0.52)1.00(0.18)0.05(0.36)0.81(0.10)0.520.230.710.03

* Derived from reported values