Financial Statements — PR
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 | Q1
2021 |
|---|
| Cash & Equivalents | 0.13 | 0.17 | 0.11 | 0.45 | 0.70 | 0.27 | 0.05 | 0.01 | 0.21 | 0.02 | 0.03 | 0.05 | 0.20 | 0.05 | 0.00 | 0.00 | 0.01 |
| Accounts Receivable | 0.64 | 0.60 | 0.27 | 0.27 | 0.30 | 0.23 | 0.29 | 0.39 | 0.21 | 0.17 | 0.20 | 0.15 | 0.11 | 0.11 | 0.08 | 0.07 | 0.05 |
| Total Current Assets | 1.23 | 1.18 | 0.92 | 1.15 | 1.36 | 0.87 | 0.58 | 0.61 | 0.57 | 0.43 | 0.44 | 0.45 | 0.35 | 0.19 | 0.11 | 0.10 | 0.09 |
| Property, Plant & Equipment | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Non-current Assets* | 17.28 | 16.81 | 16.41 | 16.35 | 15.72 | 15.75 | 14.83 | 14.47 | 8.64 | 8.50 | 8.28 | 8.16 | 3.87 | 3.77 | 3.77 | 3.77 | 3.76 |
| Total Assets | 18.50 | 17.99 | 17.33 | 17.49 | 17.08 | 16.62 | 15.41 | 15.08 | 9.21 | 8.93 | 8.72 | 8.61 | 4.22 | 3.96 | 3.88 | 3.87 | 3.85 |
| Accounts Payable | 1.80 | 1.43 | 1.21 | 1.40 | 1.15 | 1.16 | 1.05 | 0.98 | 0.67 | 0.66 | 0.62 | 0.56 | 0.21 | 0.18 | 0.15 | 0.16 | 0.14 |
| Total Current Liabilities | 1.96 | 1.81 | 1.37 | 1.83 | 1.59 | 1.27 | 1.17 | 1.11 | 0.76 | 0.72 | 0.68 | 0.62 | 0.32 | 0.30 | 0.23 | 0.22 | 0.19 |
| Long-term Debt | 2.99 | 3.55 | 3.54 | 4.00 | 4.00 | 4.18 | 3.87 | 3.91 | 2.25 | 2.06 | 2.04 | 2.30 | 0.80 | 0.80 | 1.00 | 1.05 | 1.06 |
| Total Non-current Liabilities* | 4.53 | 4.86 | 4.68 | 4.76 | 4.69 | 4.98 | 4.58 | 4.62 | 2.48 | 2.28 | 2.23 | 2.47 | 0.94 | 0.89 | 1.07 | 1.12 | 1.10 |
| Total Liabilities | 6.50 | 6.67 | 6.05 | 6.59 | 6.27 | 6.25 | 5.75 | 5.73 | 3.24 | 3.00 | 2.91 | 3.09 | 1.25 | 1.19 | 1.30 | 1.34 | 1.29 |
| Retained Earnings | 2.13 | 1.48 | 1.35 | 1.40 | 1.30 | 0.97 | 0.74 | 0.63 | 0.38 | 0.36 | 0.32 | 0.17 | (0.05) | (0.25) | (0.42) | (0.46) | (0.44) |
| Total Stockholder Equity | 12.01 | 11.33 | 10.03 | 9.46 | 9.38 | 9.00 | 8.35 | 6.96 | 3.65 | 3.31 | 3.22 | 2.82 | 2.97 | 2.77 | 2.58 | 2.54 | 2.56 |
* Derived from reported values
Income Statement
(in billions 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 | 1.86 | 1.39 | 1.17 | 1.32 | 1.20 | 1.38 | 1.30 | 1.22 | 1.25 | 1.24 | 1.12 | 0.76 | 0.62 | 0.62 | 0.76 | 0.55 | 0.47 | 0.35 | 0.32 | 0.29 |
| Selling, General & Admin | 0.05 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.03 | 0.05 | 0.04 | 0.08 | 0.04 | 0.01 | 0.03 | 0.02 | 0.04 |
| Total Operating Expenses | 0.93 | 0.92 | 0.90 | 0.93 | 0.90 | 0.87 | 0.87 | 0.82 | 0.79 | 0.77 | 0.76 | 0.45 | 0.43 | 0.38 | 0.42 | 0.33 | 0.19 | 0.18 | 0.18 | 0.19 |
| Operating Income | 0.93 | 0.47 | 0.27 | 0.39 | 0.30 | 0.50 | 0.43 | 0.40 | 0.46 | 0.47 | 0.36 | 0.31 | 0.19 | 0.24 | 0.34 | 0.22 | 0.28 | 0.17 | 0.17 | 0.10 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.08 | 0.07 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 1.02 | 0.06 | 0.42 | 0.17 | 0.31 | 0.49 | 0.32 | 0.56 | 0.39 | 0.28 | 0.49 | 0.11 | 0.18 | 0.25 | 0.24 | 0.37 | 0.23 | 0.02 | 0.16 | 0.04 |
| Tax Provision | 0.22 | 0.01 | 0.03 | 0.09 | 0.06 | 0.10 | 0.06 | 0.11 | 0.08 | 0.05 | 0.08 | 0.02 | 0.03 | 0.03 | 0.04 | 0.03 | 0.04 | 0.01 | 0.00 | 0.00 |
| Net Income | 0.79 | 0.04 | 0.34 | 0.06 | 0.21 | 0.33 | 0.22 | 0.39 | 0.24 | 0.15 | 0.26 | 0.05 | 0.07 | 0.10 | 0.08 | 0.22 | 0.19 | 0.02 | 0.16 | 0.04 |
| Basic EPS | 0.95 | 0.05 | 0.46 | 0.08 | 0.30 | 0.47 | 0.33 | 0.56 | 0.38 | 0.27 | 0.64 | 0.14 | 0.23 | 0.35 | 0.29 | 0.78 | 0.67 | 0.06 | 0.57 | 0.13 |
| Diluted EPS | 0.93 | 0.05 | 0.48 | 0.08 | 0.28 | 0.44 | 0.31 | 0.53 | 0.36 | 0.25 | 0.59 | 0.13 | 0.21 | 0.31 | 0.26 | 0.70 | 0.60 | 0.05 | 0.55 | 0.12 |
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 | 1.51 | 0.82 | 0.90 | 0.77 | 1.04 | 0.90 | 0.87 | 0.95 | 0.94 | 0.65 | 0.85 | 0.48 | 0.45 | 0.44 | 0.53 | 0.39 | 0.29 | 0.16 | 0.19 | 0.15 |
| Capital Expenditures | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Free Cash Flow* | 1.50 | 0.81 | 0.90 | 0.76 | 1.04 | 0.90 | 0.87 | 0.95 | 0.94 | 0.64 | 0.84 | 0.48 | 0.42 | 0.44 | 0.53 | 0.39 | 0.29 | 0.16 | 0.19 | 0.15 |
| Investing Cash Flow | (0.85) | (0.66) | (0.73) | (0.66) | (1.12) | (0.36) | (0.54) | (1.27) | (0.68) | (0.62) | (0.48) | (0.40) | (0.41) | (0.29) | (0.31) | (0.67) | (0.14) | (0.08) | (0.01) | (0.09) |
| Financing Cash Flow | (0.69) | (0.13) | (0.14) | (0.44) | (0.17) | (0.31) | (0.12) | 0.54 | (0.23) | (0.09) | (0.50) | 0.11 | (0.05) | (0.19) | (0.20) | 0.12 | 0.00 | (0.03) | (0.18) | (0.06) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 |
|---|
| Dividends Per Share | 0.15 | 0.15 | 0.15 | 0.15 | 0.12 | 0.21 | 0.20 | 0.15 | 57,600,000.00 |