Financial Statements — SFM
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 | 0.22 | 0.25 | 0.32 | 0.26 | 0.29 | 0.31 | 0.18 | 0.31 | 0.25 | 0.26 | 0.29 | 0.32 | 0.29 | 0.32 | 0.26 | 0.22 | 0.26 |
| Accounts Receivable | 0.07 | 0.06 | 0.06 | 0.06 | 0.07 | 0.03 | 0.03 | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 |
| Inventory | 0.44 | 0.42 | 0.40 | 0.35 | 0.34 | 0.33 | 0.33 | 0.32 | 0.32 | 0.32 | 0.31 | 0.30 | 0.29 | 0.27 | 0.27 | 0.27 | 0.27 |
| Total Current Assets | 0.77 | 0.77 | 0.82 | 0.71 | 0.73 | 0.69 | 0.57 | 0.70 | 0.62 | 0.63 | 0.66 | 0.67 | 0.64 | 0.64 | 0.59 | 0.55 | 0.58 |
| Property, Plant & Equipment | 1.18 | 1.13 | 0.99 | 0.92 | 0.90 | 0.85 | 0.84 | 0.81 | 0.77 | 0.74 | 0.72 | 0.69 | 0.69 | 0.70 | 0.71 | 0.70 | 0.71 |
| Goodwill | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 |
| Intangible Assets | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
| Total Non-current Assets* | 3.56 | 3.50 | 3.20 | 3.07 | 3.01 | 2.89 | 2.84 | 2.77 | 2.67 | 2.57 | 2.51 | 2.34 | 2.34 | 2.36 | 2.34 | 2.33 | 2.32 |
| Total Assets | 4.33 | 4.27 | 4.01 | 3.78 | 3.74 | 3.59 | 3.41 | 3.47 | 3.29 | 3.21 | 3.17 | 3.02 | 2.99 | 3.00 | 2.93 | 2.88 | 2.90 |
| Accounts Payable | 0.27 | 0.26 | 0.27 | 0.25 | 0.29 | 0.20 | 0.16 | 0.20 | 0.19 | 0.17 | 0.19 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 |
| Total Current Liabilities | 0.78 | 0.84 | 0.78 | 0.72 | 0.77 | 0.62 | 0.55 | 0.59 | 0.54 | 0.54 | 0.52 | 0.53 | 0.52 | 0.52 | 0.51 | 0.48 | 0.49 |
| Total Non-current Liabilities* | 2.05 | 2.00 | 1.80 | 1.71 | 1.68 | 1.63 | 1.59 | 1.68 | 1.63 | 1.59 | 1.60 | 1.45 | 1.46 | 1.46 | 1.45 | 1.45 | 1.44 |
| Total Liabilities | 2.83 | 2.84 | 2.58 | 2.43 | 2.45 | 2.24 | 2.14 | 2.26 | 2.18 | 2.13 | 2.12 | 1.98 | 1.97 | 1.99 | 1.96 | 1.93 | 1.93 |
| Retained Earnings | 0.64 | 0.58 | 0.60 | 0.53 | 0.47 | 0.54 | 0.48 | 0.43 | 0.35 | 0.31 | 0.30 | 0.32 | 0.30 | 0.30 | 0.27 | 0.26 | 0.28 |
| Total Stockholder Equity | 1.50 | 1.43 | 1.43 | 1.36 | 1.29 | 1.34 | 1.27 | 1.21 | 1.12 | 1.08 | 1.05 | 1.04 | 1.01 | 1.01 | 0.97 | 0.95 | 0.97 |
* 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 | 2.33 | 2.33 | 2.15 | 2.20 | 2.22 | 2.24 | 2.00 | 1.95 | 1.89 | 1.88 | 1.70 | 1.71 | 1.69 | 1.73 | 1.49 | 1.59 | 1.60 | 1.64 | 1.60 | 1.51 |
| Cost of Revenue | 1.43 | 1.41 | 1.33 | 1.35 | 1.36 | 1.35 | 1.24 | 1.20 | 1.18 | 1.16 | 1.08 | 1.09 | 1.07 | 1.08 | 0.96 | 1.01 | 1.02 | 1.03 | 1.01 | 0.97 |
| Gross Profit | 0.90 | 0.92 | 0.82 | 0.85 | 0.86 | 0.89 | 0.76 | 0.74 | 0.72 | 0.72 | 0.62 | 0.63 | 0.63 | 0.65 | 0.53 | 0.58 | 0.58 | 0.61 | 0.59 | 0.54 |
| Selling, General & Admin | 0.68 | 0.66 | 0.65 | 0.65 | 0.65 | 0.62 | 0.61 | 0.58 | 0.56 | 0.54 | 0.51 | 0.50 | 0.50 | 0.49 | 0.45 | 0.46 | 0.46 | 0.46 | 0.46 | 0.42 |
| Total Operating Expenses* | 0.73 | 0.70 | 0.69 | 0.69 | 1.34 | 0.66 | 0.65 | 0.62 | 0.59 | 0.57 | 0.55 | 0.54 | 0.53 | 0.55 | 0.48 | 0.49 | 0.49 | 0.49 | 0.48 | 1.39 |
| Operating Income | 0.17 | 0.22 | 0.12 | 0.16 | 0.18 | 0.23 | 0.11 | 0.12 | 0.13 | 0.15 | 0.07 | 0.09 | 0.09 | 0.10 | 0.05 | 0.09 | 0.09 | 0.12 | 0.09 | 0.09 |
| Pretax Income | 0.17 | 0.22 | 0.12 | 0.16 | 0.18 | 0.23 | 0.11 | 0.12 | 0.13 | 0.15 | 0.07 | 0.09 | 0.09 | 0.10 | 0.05 | 0.09 | 0.08 | 0.12 | 0.09 | 0.08 |
| Tax Provision | 0.04 | 0.05 | 0.03 | 0.04 | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 |
| Net Income | 0.13 | 0.16 | 0.09 | 0.12 | 0.13 | 0.18 | 0.08 | 0.09 | 0.10 | 0.11 | 0.05 | 0.07 | 0.07 | 0.08 | 0.04 | 0.07 | 0.06 | 0.09 | 0.07 | 0.06 |
| Basic EPS | 1.37 | 1.73 | 0.93 | 1.23 | 1.37 | 1.83 | 0.80 | 0.91 | 0.95 | 1.13 | 0.51 | 0.64 | 0.65 | 0.73 | 0.34 | 0.61 | 0.57 | 0.80 | 0.58 | 0.56 |
| Diluted EPS | 1.37 | 1.71 | 0.93 | 1.22 | 1.35 | 1.81 | 0.78 | 0.91 | 0.94 | 1.12 | 0.48 | 0.64 | 0.65 | 0.73 | 0.32 | 0.61 | 0.57 | 0.79 | 0.57 | 0.56 |
* Derived from reported values
Cash Flow Statement
(in millions 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 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 133.71 | 235.29 | 138.53 | 167.13 | 111.25 | 299.09 | 124.86 | 209.06 | 91.60 | 219.70 | 56.04 | 114.24 | 114.96 | 179.82 | 97.83 | 55.93 | 153.03 | 119.35 | 71.87 | 105.44 |
| Capital Expenditures | 88.76 | 101.15 | 72.19 | 55.76 | 60.84 | 59.48 | 68.69 | 52.76 | 57.68 | 51.24 | 60.29 | 66.33 | 51.64 | 47.04 | 27.65 | 25.87 | 27.23 | 30.59 | 22.82 | 16.61 |
| Free Cash Flow* | 44.95 | 134.14 | 66.34 | 111.37 | 50.41 | 239.61 | 56.18 | 156.29 | 33.92 | 168.45 | (4.25) | 47.91 | 63.32 | 132.78 | 70.18 | 30.06 | 125.80 | 88.77 | 49.05 | 88.83 |
| Investing Cash Flow | (88.76) | (101.15) | (72.19) | (55.76) | (60.84) | (59.48) | (68.69) | (52.76) | (57.68) | (51.24) | (60.29) | (66.32) | (51.64) | (60.09) | (27.65) | (25.87) | (27.23) | (30.59) | (22.82) | (16.60) |
| Financing Cash Flow | (73.24) | (140.22) | (130.93) | (49.39) | (74.65) | (219.09) | (100.69) | (24.04) | (168.79) | (57.97) | (45.73) | (55.73) | (98.51) | (118.08) | (42.87) | (65.41) | (46.71) | (49.50) | (84.08) | (2.49) |
* Derived from reported values