Financial Statements — SMCIP
Balance Sheet
(in billions USD)| Metric | Q3
2026 | 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 | 1.29 | 4.09 | 4.20 | 2.54 | 1.43 | 2.09 | 2.12 | 0.73 | 0.54 | 0.36 | 0.30 | 0.24 | 0.25 | 0.25 | 0.27 | 0.18 | 0.32 | 0.30 |
| Accounts Receivable | 8.41 | 11.00 | 2.53 | 2.64 | 3.06 | 2.73 | 1.65 | 1.50 | 0.85 | 0.67 | 0.77 | 0.74 | 0.68 | 0.50 | 0.46 | 0.41 | 0.32 | 0.32 |
| Inventory | 11.10 | 10.60 | 5.73 | 3.87 | 3.60 | 4.93 | 4.12 | 2.47 | 2.05 | 1.54 | 1.42 | 1.74 | 1.59 | 1.39 | 1.18 | 0.90 | 0.81 | 0.77 |
| Total Current Assets | 21.57 | 26.12 | 12.66 | 9.51 | 8.67 | 9.85 | 8.06 | 4.84 | 3.57 | 2.72 | 2.65 | 2.88 | 2.68 | 2.29 | 2.04 | 1.64 | 1.54 | 1.48 |
| Property, Plant & Equipment | 0.61 | 0.54 | 0.52 | 0.49 | 0.48 | 0.45 | 0.39 | 0.30 | 0.29 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 | 0.27 | 0.26 | 0.24 |
| Total Non-current Assets* | 1.88 | 1.88 | 1.72 | 1.22 | 1.06 | 1.00 | 0.80 | 0.56 | 0.53 | 0.48 | 0.43 | 0.42 | 0.39 | 0.38 | 0.39 | 0.36 | 0.35 | 0.34 |
| Total Assets | 23.45 | 28.00 | 14.39 | 10.74 | 9.73 | 10.85 | 8.86 | 5.41 | 4.10 | 3.19 | 3.07 | 3.30 | 3.07 | 2.68 | 2.43 | 2.00 | 1.89 | 1.82 |
| Accounts Payable | 3.69 | 13.75 | 1.28 | 0.64 | 0.55 | 1.68 | 1.09 | 1.26 | 1.08 | 0.64 | 0.56 | 0.79 | 0.78 | 0.70 | 0.56 | 0.47 | 0.40 | 0.33 |
| Short-term Debt | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.10 | 0.40 | 0.18 | 0.23 | 0.06 | 0.02 | 0.02 |
| Total Current Liabilities | 8.12 | 15.40 | 2.35 | 1.43 | 1.36 | 2.87 | 1.72 | 1.99 | 1.60 | 1.09 | 0.92 | 1.35 | 1.50 | 1.20 | 1.10 | 0.78 | 0.67 | 0.59 |
| Long-term Debt | -- | -- | -- | -- | -- | -- | 0.09 | 0.10 | 0.11 | 0.13 | 0.14 | 0.15 | 0.14 | 0.14 | 0.05 | 0.03 | 0.02 | 0.01 |
| Total Non-current Liabilities* | 7.75 | 5.61 | 5.52 | 2.93 | 2.13 | 2.10 | 2.05 | 0.34 | 0.33 | 0.33 | 0.34 | 0.32 | 0.30 | 0.29 | 0.19 | 0.16 | 0.16 | 0.15 |
| Total Liabilities | 15.88 | 21.01 | 7.86 | 4.36 | 3.49 | 4.97 | 3.77 | 2.33 | 1.93 | 1.42 | 1.26 | 1.68 | 1.80 | 1.49 | 1.29 | 0.94 | 0.83 | 0.74 |
| Retained Earnings | 4.49 | 4.00 | 3.60 | 3.44 | 3.33 | 3.01 | 2.29 | 1.89 | 1.59 | 1.24 | 1.30 | 1.13 | 0.80 | 0.73 | 0.68 | 0.63 | 0.65 | 0.72 |
| Total Stockholder Equity | 7.58 | 6.99 | 6.52 | 6.38 | 6.24 | 5.88 | 5.09 | 3.08 | 2.17 | 1.77 | 1.82 | 1.63 | 1.27 | 1.19 | 1.13 | 1.05 | 1.06 | 1.07 |
* Derived from reported values
Income Statement
(in billions 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 | 10.24 | 12.68 | 5.02 | 5.76 | 4.60 | 5.68 | 5.94 | 5.35 | 3.85 | 3.66 | 2.12 | 2.18 | 1.28 | 1.80 | 1.85 | 1.64 | 1.36 | 1.17 | 1.03 | 1.07 |
| Cost of Revenue | 9.22 | 11.88 | 4.55 | 5.21 | 4.16 | 5.01 | 5.16 | 4.81 | 3.25 | 3.10 | 1.77 | 1.81 | 1.06 | 1.47 | 1.50 | 1.35 | 1.14 | 1.01 | 0.89 | 0.92 |
| Gross Profit | 1.02 | 0.80 | 0.47 | 0.54 | 0.44 | 0.67 | 0.78 | 0.55 | 0.60 | 0.56 | 0.35 | 0.37 | 0.23 | 0.34 | 0.35 | 0.29 | 0.21 | 0.16 | 0.14 | 0.15 |
| Research & Development | 0.22 | 0.18 | 0.17 | 0.18 | 0.16 | 0.16 | 0.13 | 0.13 | 0.12 | 0.11 | 0.11 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 |
| Selling, General & Admin | 0.09 | 0.07 | 0.06 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.05 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 |
| Total Operating Expenses | 0.39 | 0.32 | 0.29 | 0.32 | 0.29 | 0.30 | 0.27 | 0.26 | 0.22 | 0.19 | 0.18 | 0.14 | 0.13 | 0.12 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 |
| Operating Income | 0.63 | 0.47 | 0.18 | 0.23 | 0.15 | 0.37 | 0.51 | 0.29 | 0.38 | 0.37 | 0.17 | 0.23 | 0.10 | 0.22 | 0.22 | 0.17 | 0.09 | 0.05 | 0.03 | 0.04 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.61 | 0.50 | 0.21 | 0.22 | 0.12 | 0.38 | 0.50 | 0.30 | 0.38 | 0.36 | 0.18 | 0.23 | 0.10 | 0.21 | 0.22 | 0.17 | 0.09 | 0.05 | 0.03 | 0.04 |
| Tax Provision | 0.13 | 0.10 | 0.04 | 0.02 | 0.01 | 0.06 | 0.07 | 0.00 | (0.02) | 0.06 | 0.02 | 0.03 | 0.01 | 0.03 | 0.04 | 0.03 | 0.02 | 0.01 | 0.00 | -0.00 |
| Net Income | 0.48 | 0.40 | 0.17 | 0.20 | 0.11 | 0.32 | 0.42 | 0.30 | 0.40 | 0.30 | 0.16 | 0.19 | 0.09 | 0.18 | 0.18 | 0.14 | 0.08 | 0.04 | 0.03 | 0.04 |
| Basic EPS | 0.81 | 0.67 | 0.28 | 0.33 | 0.18 | 0.54 | 0.72 | (13.49) | 7.13 | 5.47 | 2.96 | 3.66 | 1.61 | 3.31 | 3.51 | 2.73 | 1.49 | 0.82 | 0.50 | 0.78 |
| Diluted EPS | 0.72 | 0.60 | 0.26 | 0.33 | 0.17 | 0.51 | 0.67 | (12.49) | 6.56 | 5.10 | 2.75 | 3.41 | 1.53 | 3.14 | 3.35 | 2.63 | 1.43 | 0.78 | 0.48 | 0.73 |
Cash Flow Statement
(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 |
|---|
| Operating Cash Flow | (6.62) | (0.02) | (0.92) | 0.86 | 0.63 | (0.24) | 0.41 | (0.64) | (1.52) | (0.60) | 0.27 | (0.01) | 0.20 | 0.16 | 0.31 | (0.03) | (0.23) | (0.05) | (0.13) | 0.06 |
| Capital Expenditures | 0.08 | 0.02 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 | 0.01 | 0.09 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Free Cash Flow* | (6.70) | (0.05) | (0.95) | 0.84 | 0.59 | (0.27) | 0.36 | (0.66) | (1.61) | (0.61) | 0.27 | (0.02) | 0.19 | 0.15 | 0.30 | (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 Flow | 3.86 | 0.07 | (0.02) | 1.85 | 0.51 | (0.39) | 0.05 | 0.26 | 3.02 | 0.79 | (0.16) | 0.10 | (0.13) | (0.08) | (0.33) | 0.06 | 0.24 | 0.04 | 0.18 | 0.00 |
* Derived from reported values