Overview Financials Chart Business Summary Filings Ownership Valuation

← Scroll for more →

Financial Statements — SAM

Balance Sheet

(in billions USD)

Metric	Q3 2026	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
Cash & Equivalents	0.31	0.27	0.16	0.22	0.25	0.21	0.15	0.21	0.26	0.22	0.21	0.30	0.31	0.21	0.12	0.18	0.22	0.14	0.02	0.03
Accounts Receivable	0.08	0.10	0.09	0.06	0.08	0.09	0.09	0.06	0.09	0.13	0.07	0.07	0.09	0.12	0.08	0.06	0.09	0.12	0.10	0.06
Inventory	0.10	0.12	0.12	0.09	0.10	0.13	0.15	0.12	0.16	0.15	0.15	0.12	0.15	0.16	0.15	0.15	0.19	0.16	0.16	0.15
Total Current Assets	0.52	0.52	0.42	0.42	0.46	0.47	0.41	0.42	0.54	0.53	0.45	0.50	0.58	0.52	0.40	0.42	0.53	0.45	0.36	0.35
Property, Plant & Equipment	0.54	0.55	0.56	0.58	0.58	0.59	0.60	0.62	0.62	0.63	0.64	0.64	0.65	0.66	0.66	0.67	0.67	0.68	0.67	0.66
Goodwill	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11
Intangible Assets	0.01	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.00	0.00	0.00	0.00	0.08	0.00	0.00	0.00	0.00	0.00	0.10
Total Non-current Assets*	0.72	0.74	0.75	0.78	0.78	0.80	0.83	0.83	0.85	0.91	0.93	0.93	0.94	0.98	0.99	1.00	1.00	1.03	1.03	1.04
Total Assets	1.24	1.26	1.17	1.19	1.25	1.27	1.24	1.25	1.38	1.44	1.38	1.43	1.52	1.49	1.39	1.42	1.53	1.48	1.39	1.39
Accounts Payable	0.11	0.13	0.10	0.09	0.10	0.11	0.11	0.09	0.10	0.11	0.10	0.09	0.11	0.12	0.10	0.08	0.15	0.13	0.11	0.09
Total Current Liabilities	0.46	0.49	0.45	0.25	0.25	0.26	0.24	0.23	0.26	0.27	0.21	0.22	0.26	0.26	0.21	0.20	0.31	0.29	0.25	0.26
Total Non-current Liabilities*	0.05	0.05	0.04	0.09	0.08	0.09	0.10	0.10	0.10	0.12	0.13	0.13	0.13	0.14	0.14	0.15	0.14	0.15	0.16	0.15
Total Liabilities	0.50	0.54	0.49	0.35	0.34	0.36	0.34	0.33	0.37	0.39	0.34	0.35	0.40	0.41	0.35	0.35	0.46	0.44	0.41	0.40
Retained Earnings	0.02	0.01	(0.02)	0.15	0.22	0.23	0.22	0.24	0.34	0.37	0.38	0.42	0.47	0.44	0.41	0.44	0.45	0.42	0.37	0.37
Total Stockholder Equity	0.74	0.71	0.68	0.85	0.91	0.91	0.90	0.92	1.01	1.04	1.05	1.08	1.12	1.09	1.04	1.07	1.07	1.04	0.98	0.98

← Scroll for more columns →

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)

Metric	Q3 2026	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
Total Revenue	555.46	607.76	461.58	408.99	571.48	625.42	481.36	429.25	642.13	614.22	452.21	417.41	639.39	641.33	435.16	476.03	634.33	655.02	457.29	373.66
Cost of Revenue	251.02	281.97	219.97	218.00	264.38	295.43	234.60	241.61	325.24	312.64	239.70	245.83	326.95	329.14	254.34	282.01	338.71	350.47	257.16	248.32
Gross Profit	269.08	286.37	213.96	167.68	273.12	292.52	219.26	160.69	280.24	266.46	186.35	147.90	274.65	274.16	155.66	165.51	257.75	265.77	172.95	99.78
Selling, General & Admin	42.86	48.88	52.30	52.17	44.91	45.75	47.95	47.68	43.82	48.02	50.38	43.71	42.24	44.90	43.69	41.61	37.38	38.85	39.70	36.65
Total Operating Expenses	212.75	215.60	404.42	200.69	211.07	210.45	185.49	216.71	234.41	195.64	170.99	173.82	213.15	195.79	169.61	182.32	219.38	194.39	175.11	172.71
Operating Income	56.33	70.77	(190.45)	(33.01)	62.05	82.07	33.78	(56.03)	45.83	70.82	15.35	(25.93)	61.50	78.37	(13.94)	(16.81)	38.37	71.39	(2.15)	(72.93)
Pretax Income	58.91	72.32	(188.93)	(30.59)	64.15	84.05	35.84	(53.63)	49.10	73.32	18.81	(22.18)	64.07	80.10	(12.40)	(15.38)	38.23	70.87	(2.29)	(73.28)
Tax Provision	15.74	20.75	(43.67)	(8.06)	18.00	23.62	11.43	(14.87)	15.58	20.98	6.21	(4.06)	18.77	22.07	(3.45)	(3.96)	10.95	17.52	(0.33)	(21.50)
Net Income	43.17	51.57	(145.26)	(22.53)	46.16	60.43	24.41	(38.76)	33.51	52.34	12.60	(18.12)	45.30	58.04	(8.96)	(11.42)	27.29	53.35	(1.95)	(51.79)
Basic EPS	4.21	4.96	(13.88)	(1.96)	4.25	5.45	2.16	(3.25)	2.87	4.40	1.05	(1.47)	3.70	4.73	(0.73)	(0.92)	2.21	4.33	(0.16)	(4.21)
Diluted EPS	4.21	4.96	(13.88)	(1.97)	4.25	5.45	2.16	(3.23)	2.86	4.39	1.04	(1.48)	3.70	4.72	(0.73)	(0.92)	2.21	4.31	(0.16)	(4.08)

← Scroll for more columns →

Cash Flow Statement

(in millions USD)

Metric	Q3 2026	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
Operating Cash Flow	76.63	138.01	(20.43)	39.94	101.80	126.48	1.94	41.90	115.87	96.00	(4.88)	32.75	131.26	118.96	(17.82)	(25.01)	103.45	162.51	(41.01)	5.33
Capital Expenditures	8.37	10.54	12.32	17.85	12.56	14.24	9.92	23.51	16.68	20.35	15.74	15.31	13.97	17.50	17.31	20.27	19.51	27.04	23.77	27.03
Free Cash Flow*	68.26	127.47	(32.76)	22.09	89.24	112.25	(7.98)	18.40	99.19	75.65	(20.62)	17.44	117.30	101.46	(35.13)	(45.28)	83.94	135.48	(64.77)	(21.70)
Investing Cash Flow	(8.36)	(10.46)	(12.32)	(17.85)	(12.56)	(14.23)	(9.88)	(23.51)	(16.68)	(20.35)	(35.71)	(15.31)	(12.45)	(17.50)	(17.12)	(18.70)	(19.51)	(26.60)	(23.70)	(27.02)
Financing Cash Flow	(25.74)	(26.12)	(26.50)	(49.17)	(51.22)	(52.27)	(51.42)	(62.18)	(62.89)	(61.80)	(52.45)	(29.73)	(15.79)	(16.27)	(23.06)	2.22	0.31	(13.88)	14.16	1.50

← Scroll for more columns →

* Derived from reported values