IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — TBLAW

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023
Cash & Equivalents0.150.120.130.220.220.180.180.240.200.22
Short-term Investments--0.000.000.000.000.000.000.010.040.06
Accounts Receivable0.310.310.320.300.300.280.280.230.220.21
Total Current Assets0.520.490.520.580.580.530.540.560.540.56
Property, Plant & Equipment0.100.080.100.080.070.070.070.080.070.07
Goodwill0.560.560.560.560.560.560.560.560.560.56
Intangible Assets0.010.030.000.050.080.090.110.140.160.17
Total Non-current Assets1.031.041.031.071.091.101.121.181.191.21
Total Assets1.561.531.551.651.661.631.661.731.721.77
Total Current Liabilities0.460.470.470.440.440.410.420.430.350.37
Long-term Debt0.070.070.070.13------------
Total Non-current Liabilities0.140.150.140.210.210.210.220.230.280.29
Total Liabilities*0.600.620.610.640.650.620.640.660.630.66
Retained Earnings(0.05)(0.16)(0.05)(0.16)(0.19)(0.18)(0.18)(0.15)(0.13)(0.10)
Total Stockholder Equity0.960.910.941.011.011.011.021.071.091.11

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022
Total Revenue466.40522.31496.76476.83427.49491.04433.01428.16414.01419.77360.22332.00327.69371.27
Cost of Revenue336.82346.74357.75337.35308.19313.43300.14313.38305.06281.52259.56234.95238.09238.09
Gross Profit129.58175.57139.02139.48119.31177.61132.88114.78108.95138.25100.6697.0689.59133.17
Research & Development39.5836.7437.8738.4435.9636.1736.7333.2936.2534.3835.8934.0031.9928.55
Selling, General & Admin25.0527.0824.5626.6323.7225.9423.7824.2823.3330.1723.8426.8625.8423.78
Total Operating Expenses60.19131.80132.51132.22125.57130.39128.32122.41127.19129.46119.39122.06118.39108.14
Operating Income69.3843.776.517.26(6.26)47.224.56(7.63)(18.23)8.80(18.73)(25.00)(28.80)25.04
Pretax Income69.1438.977.017.29(10.76)38.983.45(6.63)(21.87)7.37(23.14)(28.83)(31.95)21.86
Tax Provision10.07--1.762.98(2.01)5.849.91(2.34)4.293.650.002.49(0.64)6.68
Net Income59.0750.145.244.32(8.75)33.14(6.45)(4.29)(26.16)3.72(23.14)(31.31)(31.31)15.18
Basic EPS0.210.160.0220.00(0.03)0.10(0.02)(0.01)(0.08)0.01(0.07)(0.09)(0.09)0.05
Diluted EPS0.200.150.020.01(0.03)0.10(0.02)(0.01)(0.08)0.01(0.07)(0.09)(0.09)0.06

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023
Operating Cash Flow108.6659.6553.2047.4048.1161.9449.7740.2332.4022.7932.4611.6017.52
Capital Expenditures18.3712.736.9113.2412.0410.036.9112.635.5912.299.663.836.35
Free Cash Flow*90.2846.9346.2934.1636.0751.9142.8627.6026.8110.5022.807.7711.17
Investing Cash Flow(18.37)(12.73)(6.71)(13.24)(8.26)(10.02)(6.91)(11.57)(1.60)(5.60)20.129.8235.31
Financing Cash Flow(60.66)(40.81)(46.48)(138.78)(51.25)(37.66)(9.74)(23.81)(28.77)(81.42)(17.88)(35.10)(0.21)

* Derived from reported values