IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — SMCIP

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents1.294.094.202.541.432.092.120.730.540.360.300.240.250.250.270.180.320.30
Accounts Receivable8.4111.002.532.643.062.731.651.500.850.670.770.740.680.500.460.410.320.32
Inventory11.1010.605.733.873.604.934.122.472.051.541.421.741.591.391.180.900.810.77
Total Current Assets21.5726.1212.669.518.679.858.064.843.572.722.652.882.682.292.041.641.541.48
Property, Plant & Equipment0.610.540.520.490.480.450.390.300.290.290.290.290.280.280.280.270.260.24
Total Non-current Assets*1.881.881.721.221.061.000.800.560.530.480.430.420.390.380.390.360.350.34
Total Assets23.4528.0014.3910.749.7310.858.865.414.103.193.073.303.072.682.432.001.891.82
Accounts Payable3.6913.751.280.640.551.681.091.261.080.640.560.790.780.700.560.470.400.33
Short-term Debt----------------------0.100.400.180.230.060.020.02
Total Current Liabilities8.1215.402.351.431.362.871.721.991.601.090.921.351.501.201.100.780.670.59
Long-term Debt------------0.090.100.110.130.140.150.140.140.050.030.020.01
Total Non-current Liabilities*7.755.615.522.932.132.102.050.340.330.330.340.320.300.290.190.160.160.15
Total Liabilities15.8821.017.864.363.494.973.772.331.931.421.261.681.801.491.290.940.830.74
Retained Earnings4.494.003.603.443.333.012.291.891.591.241.301.130.800.730.680.630.650.72
Total Stockholder Equity7.586.996.526.386.245.885.093.082.171.771.821.631.271.191.131.051.061.07

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue10.2412.685.025.764.605.685.945.353.853.662.122.181.281.801.851.641.361.171.031.07
Cost of Revenue9.2211.884.555.214.165.015.164.813.253.101.771.811.061.471.501.351.141.010.890.92
Gross Profit1.020.800.470.540.440.670.780.550.600.560.350.370.230.340.350.290.210.160.140.15
Research & Development0.220.180.170.180.160.160.130.130.120.110.110.080.080.070.070.070.070.070.070.06
Selling, General & Admin0.090.070.060.070.070.060.070.070.050.040.030.030.020.020.020.030.030.030.020.02
Total Operating Expenses0.390.320.290.320.290.300.270.260.220.190.180.140.130.120.130.120.120.110.110.11
Operating Income0.630.470.180.230.150.370.510.290.380.370.170.230.100.220.220.170.090.050.030.04
Interest Expense----------------0.010.010.000.000.000.000.000.000.000.000.000.00
Pretax Income0.610.500.210.220.120.380.500.300.380.360.180.230.100.210.220.170.090.050.030.04
Tax Provision0.130.100.040.020.010.060.070.00(0.02)0.060.020.030.010.030.040.030.020.010.00-0.00
Net Income0.480.400.170.200.110.320.420.300.400.300.160.190.090.180.180.140.080.040.030.04
Basic EPS0.810.670.280.330.180.540.72(13.49)7.135.472.963.661.613.313.512.731.490.820.500.78
Diluted EPS0.720.600.260.330.170.510.67(12.49)6.565.102.753.411.533.143.352.631.430.780.480.73

Cash Flow Statement

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow(6.62)(0.02)(0.92)0.860.63(0.24)0.41(0.64)(1.52)(0.60)0.27(0.01)0.200.160.31(0.03)(0.23)(0.05)(0.13)0.06
Capital Expenditures0.080.020.030.020.030.030.040.010.090.010.000.010.010.010.010.010.010.010.010.01
Free Cash Flow*(6.70)(0.05)(0.95)0.840.59(0.27)0.36(0.66)(1.61)(0.61)0.27(0.02)0.190.150.30(0.04)(0.24)(0.07)(0.15)0.05
Investing Cash Flow(0.10)(0.05)(0.03)(0.08)(0.03)(0.03)(0.04)(0.06)(0.11)(0.01)(0.01)(0.01)(0.01)(0.01)(0.01)(0.01)(0.01)(0.01)(0.01)(0.01)
Financing Cash Flow3.860.07(0.02)1.850.51(0.39)0.050.263.020.79(0.16)0.10(0.13)(0.08)(0.33)0.060.240.040.180.00

* Derived from reported values