IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — TS

Balance Sheet

(in billions USD)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021FY 2019
Cash & Equivalents0.570.681.641.090.320.58
Inventory3.603.713.923.992.671.64
Total Current Assets9.079.2410.508.474.984.29
Goodwill----1.101.091.091.09
Total Non-current Assets11.0011.2110.589.089.479.43
Total Assets20.0720.4521.0817.5514.4513.72
Total Current Liabilities2.352.642.902.791.561.17
Total Non-current Liabilities0.901.001.150.730.781.10
Total Liabilities3.243.644.053.522.342.27
Total Stockholder Equity16.8316.8117.0314.0312.1111.45

Income Statement

(in billions USD)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021FY 2019
Total Revenue11.9812.5214.8711.766.525.15
Cost of Revenue*7.868.148.677.094.614.09
Gross Profit4.124.396.204.671.911.06
Research & Development0.060.070.060.050.050.04
Selling, General & Admin1.831.901.921.631.211.12
Total Operating Expenses*1.841.971.881.711.201.72
Operating Income2.282.424.322.960.71(0.66)
Pretax Income2.472.564.633.171.24(0.62)
Tax Provision0.500.480.670.620.190.02
Net Income1.972.083.962.551.05(0.64)

* Derived from reported values

Cash Flow Statement

(in billions USD)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021FY 2019
Operating Cash Flow2.602.874.401.170.121.52
Investing Cash Flow(0.19)(1.40)(2.69)(0.16)0.27(2.09)
Financing Cash Flow(2.48)(2.40)(1.13)(0.18)(0.65)(0.38)