IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — TEAM

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023
Cash & Equivalents1.141.162.322.662.222.061.951.462.141.971.641.47
Short-term Investments0.000.410.460.310.250.160.160.150.090.010.040.05
Accounts Receivable0.910.910.540.640.700.480.650.530.370.350.350.25
Total Current Assets2.332.783.633.783.322.872.912.272.742.442.131.87
Property, Plant & Equipment0.080.100.100.090.090.080.080.080.080.090.100.10
Goodwill2.302.311.321.291.291.291.291.290.730.720.720.72
Intangible Assets0.460.490.240.260.270.290.310.330.060.080.080.09
Total Non-current Assets*0.200.220.232.112.122.132.152.181.341.391.481.50
Total Assets5.656.165.725.885.454.995.064.454.083.843.613.37
Accounts Payable0.210.230.200.190.190.170.190.160.130.110.130.11
Total Current Liabilities3.323.122.872.992.682.442.472.121.911.871.641.50
Long-term Debt0.990.990.990.990.990.990.920.940.950.97----
Total Non-current Liabilities*1.451.451.471.521.541.531.461.431.401.381.391.39
Total Liabilities4.774.574.344.514.233.963.933.543.313.263.042.89
Retained Earnings(5.90)(4.79)(4.54)(3.83)(3.62)(3.51)(2.82)(2.79)(2.61)(2.33)(2.09)(1.88)
Total Stockholder Equity0.881.591.381.371.221.031.130.900.770.580.580.48

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023
Total Revenue1.771.791.591.431.381.361.291.191.131.191.060.980.940.920.870.81
Cost of Revenue*0.240.260.240.260.230.220.220.220.220.210.190.180.170.170.160.14
Gross Profit1.531.521.351.171.151.141.060.970.910.980.870.800.770.750.720.67
Research & Development0.760.930.830.760.700.690.680.600.590.580.540.480.470.520.470.40
Selling, General & Admin0.170.210.190.180.160.170.170.150.150.160.160.140.140.170.160.14
Total Operating Expenses1.321.581.401.271.181.151.121.000.980.960.910.820.820.910.820.70
Operating Income0.21(0.06)(0.05)(0.10)(0.03)(0.01)(0.06)(0.03)(0.07)0.02(0.05)(0.02)(0.05)(0.16)(0.10)(0.03)
Interest Expense--------------0.01--0.010.010.010.010.010.010.01
Pretax Income0.20(0.06)(0.06)(0.06)(0.01)(0.01)(0.05)(0.03)(0.05)0.02(0.04)(0.01)(0.05)(0.16)(0.10)(0.01)
Tax Provision0.060.04(0.01)-0.000.010.06(0.01)0.090.140.010.040.020.010.050.100.01
Net Income0.14(0.10)(0.04)(0.05)(0.02)(0.07)(0.04)(0.12)(0.20)0.01(0.08)(0.03)(0.06)(0.21)(0.21)(0.01)
Basic EPS--(0.38)(0.16)(0.20)(0.08)(0.27)(0.15)(0.48)(0.76)0.05(0.33)(0.12)(0.24)(0.81)(0.80)(0.05)
Diluted EPS--(0.38)(0.16)(0.20)(0.08)(0.27)(0.15)(0.48)(0.76)0.05(0.33)(0.12)(0.24)(0.81)(0.80)(0.05)

* Derived from reported values

Cash Flow Statement

(in billions USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023
Operating Cash Flow0.480.570.180.130.380.650.350.080.430.570.290.170.270.350.150.09
Capital Expenditures0.000.010.010.010.010.010.010.010.010.010.010.000.000.000.000.02
Free Cash Flow*0.470.560.170.110.360.640.340.070.410.550.280.160.270.350.150.08
Investing Cash Flow(0.01)0.40(1.14)(0.06)(0.13)(0.08)(0.11)(0.02)(0.02)(0.03)(0.86)(0.06)(0.02)0.010.01(0.01)
Financing Cash Flow(0.36)(0.99)(0.20)(0.25)(0.39)(0.13)(0.07)(0.19)(0.18)(0.05)(0.11)(0.07)(0.12)(0.03)0.000.00

* Derived from reported values