IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — SCVL

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.120.120.090.080.080.080.070.060.060.030.030.040.050.090.170.150.17
Short-term Investments0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.020.02--
Accounts Receivable0.010.010.010.010.010.010.010.010.000.000.000.010.010.010.010.010.01
Inventory0.430.420.440.450.430.410.430.410.370.410.390.390.390.350.280.310.27
Total Current Assets0.590.570.570.570.550.530.540.500.460.490.450.460.480.470.500.490.46
Property, Plant & Equipment0.170.180.190.180.180.170.170.170.160.160.150.140.120.110.070.070.06
Goodwill0.020.020.020.020.020.020.020.020.010.010.010.010.010.01------
Intangible Assets0.040.040.040.040.040.040.040.040.030.030.030.030.030.03------
Total Non-current Assets*0.580.590.600.590.590.600.580.590.560.560.520.500.440.390.290.290.29
Total Assets1.171.161.171.171.141.121.121.091.021.040.980.970.910.860.790.780.75
Accounts Payable0.070.070.070.070.070.060.070.070.040.080.060.090.110.120.070.100.10
Total Current Liabilities0.150.140.140.160.150.140.160.150.120.150.140.160.190.200.160.190.20
Total Non-current Liabilities*0.340.340.350.340.340.350.340.350.330.330.300.300.240.210.190.200.20
Total Liabilities0.490.490.490.490.490.490.500.490.450.490.440.460.430.410.350.390.40
Retained Earnings0.800.800.800.790.780.760.750.730.700.680.670.630.600.580.530.490.45
Total Stockholder Equity0.680.670.680.670.650.640.620.600.570.560.540.510.480.460.430.390.35

* 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 Revenue284.31270.73254.07297.15306.39277.71280.17306.89332.70300.37290.78319.91294.62281.18313.37341.66312.27317.53253.90356.34
Cost of Revenue193.70180.63165.34185.32187.58181.94180.46196.50212.75193.57179.46202.21189.15182.67196.55210.81199.14204.66175.75212.28
Gross Profit90.6190.1088.73111.84118.8195.7899.71110.38119.94106.80111.32117.70105.4798.52116.82130.85113.13112.8678.15144.06
Selling, General & Admin12.9818.3115.4517.6518.2218.2279.7485.8589.8684.2982.6389.7780.8077.5888.9187.2774.3477.4867.5981.63
Total Operating Expenses*83.0096.1477.7993.2193.5883.8179.7489.7789.8684.2979.7489.7780.8077.5882.6387.2774.3477.4867.5981.63
Operating Income7.62(6.04)10.9418.6225.2311.9719.9724.5330.0822.5128.6927.9424.6620.9427.9143.5838.7935.3810.5762.42
Interest Expense0.090.090.140.080.080.080.070.140.140.140.070.070.070.070.120.060.070.100.120.12
Pretax Income8.54(5.06)11.8219.6525.9312.9921.0725.5430.6123.1729.0328.7025.0221.3527.8043.9138.8635.3210.4562.31
Tax Provision2.280.572.765.006.713.655.556.308.045.897.426.845.584.837.2111.269.958.423.0115.48
Net Income6.26(5.63)9.0614.6519.239.3415.5219.2422.5717.2921.6121.8619.4416.5320.5932.6528.9126.907.4446.84
Basic EPS0.23(0.21)0.330.540.700.340.570.710.830.640.800.800.710.61(0.79)1.191.050.960.551.66
Diluted EPS0.23(0.21)0.330.530.700.340.570.700.820.630.790.800.710.60(0.78)1.181.040.950.541.64

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Operating Cash Flow11.0523.0834.0433.6413.26(9.64)17.3523.6817.0629.0047.0020.302.0510.03(8.78)17.7040.633.3376.52
Capital Expenditures4.5210.446.3813.9311.0613.359.065.5310.19--12.9715.6215.0113.4523.2926.918.218.054.08
Free Cash Flow*6.5312.6427.6619.712.20(22.98)8.2918.156.87--34.034.68(12.95)(3.42)(32.08)(9.20)32.42(4.73)72.44
Investing Cash Flow(4.54)(9.85)(7.16)(13.92)(8.91)(14.02)(8.12)(5.35)(54.79)--(13.00)(15.64)(15.03)(12.05)(23.30)(23.87)(8.23)(25.54)(4.08)
Financing Cash Flow(4.60)(14.22)(4.16)(4.06)(4.10)(6.54)(3.63)(3.61)(4.35)--(8.66)(2.68)(5.81)(12.43)(2.48)(25.09)(5.55)(5.93)(4.33)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q2 2019Q1 2019Q3 2018Q2 2018Q1 2018
Dividends Per Share0.170.170.150.150.150.150.090.140.140.140.120.100.100.070.090.090.080.080.080.08