IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — TXG

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.500.490.430.400.380.400.380.360.310.330.340.240.280.320.610.650.64
Accounts Receivable0.050.040.040.050.050.080.090.090.100.090.080.080.080.080.080.060.06
Inventory0.050.050.060.070.070.090.090.080.080.080.080.080.070.060.050.040.04
Total Current Assets0.670.670.660.660.580.590.580.570.560.580.600.630.670.700.740.760.75
Property, Plant & Equipment0.220.220.230.240.250.260.260.270.290.280.290.260.220.190.140.120.11
Goodwill0.010.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Intangible Assets0.060.060.060.010.020.020.020.020.020.020.020.020.020.020.030.030.03
Total Non-current Assets*0.360.350.370.320.320.340.350.360.390.410.410.370.340.310.250.220.21
Total Assets1.031.021.030.980.900.940.930.920.950.991.011.001.001.000.990.980.95
Accounts Payable0.020.020.020.020.010.030.020.020.020.020.030.020.030.020.020.020.02
Total Current Liabilities0.120.110.150.110.110.120.110.110.100.100.110.130.120.090.100.110.12
Total Non-current Liabilities*0.090.090.090.090.090.090.090.100.100.100.100.090.100.100.090.080.08
Total Liabilities0.200.200.240.210.200.210.210.200.200.200.210.220.220.200.190.190.20
Retained Earnings(1.54)(1.52)(1.49)(1.47)(1.50)(1.42)(1.38)(1.34)(1.24)(1.14)(1.08)(1.01)(0.97)(0.91)(0.84)(0.83)(0.82)
Total Stockholder Equity0.830.810.790.770.710.720.720.720.750.790.800.780.780.810.800.780.75

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue151.04150.84166.03149.00172.91154.88165.02151.65153.10141.01183.98153.64146.82134.29156.23131.07114.61114.50143.53125.30
Cost of Revenue38.5444.6752.9948.7047.8249.4454.0745.2648.8848.0968.2058.1247.2135.9036.8330.3827.7025.4827.6024.52
Gross Profit112.50106.18113.05100.31125.08105.45110.96106.39104.2292.91115.7895.5399.6198.39119.41100.7086.9189.02115.93100.78
Selling, General & Admin78.6666.3876.6275.3674.4389.7393.8381.7083.0485.7786.1382.4291.5183.2878.8973.4079.3466.6869.8862.08
Total Operating Expenses132.05123.22132.59132.5594.96144.77160.79147.88145.96154.41170.97190.32162.97150.38142.50140.69150.02130.75131.76116.66
Operating Income(19.55)(17.05)(19.54)(32.24)30.13(39.33)(49.84)(41.48)(41.74)(61.50)(55.19)(94.79)(63.36)(51.99)(23.10)(40.00)(63.12)(41.73)(15.83)(15.88)
Interest Expense------------------0.000.010.000.010.020.130.110.110.130.220.22
Pretax Income(18.64)(12.85)(15.19)(28.20)37.00(33.51)(48.38)(34.44)(37.08)(57.80)(46.60)(91.74)(60.77)(49.65)(16.41)(40.03)(63.83)(41.69)(15.99)(16.65)
Tax Provision(0.71)0.621.06(0.73)2.460.850.651.320.822.152.351.241.651.090.801.880.630.722.460.52
Net Income(17.93)(13.47)(16.25)(27.47)34.54(34.36)(49.03)(35.75)(37.90)(59.95)(48.95)(92.99)(62.41)(50.75)(17.21)(41.91)(64.46)(42.41)(18.45)(17.17)
Basic EPS(0.14)(0.10)(0.13)(0.22)0.28(0.28)(0.40)(0.30)(0.32)(0.50)(0.42)(0.79)(0.53)(0.44)(0.14)(0.37)(0.57)(0.38)(0.17)(0.15)
Diluted EPS(0.14)(0.10)(0.13)(0.22)0.28(0.28)(0.40)(0.30)(0.32)(0.50)(0.42)(0.79)(0.53)(0.44)(0.14)(0.37)(0.57)(0.38)(0.17)(0.15)

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow16.9726.1240.7843.2117.7134.35(6.75)21.647.50(15.72)25.76(25.30)(11.53)(4.12)13.72(9.56)(16.96)(20.80)5.81(26.22)
Capital Expenditures1.591.601.780.691.581.892.723.892.882.913.4515.2425.364.5639.7336.5727.2228.1427.6220.23
Free Cash Flow*15.3924.5239.0042.5316.1332.46(9.46)17.754.62(18.64)22.31(40.54)(36.88)(8.68)(26.01)(46.14)(44.18)(48.94)(21.81)(46.44)
Investing Cash Flow(7.73)(1.31)(1.80)(8.80)(0.94)(1.89)(51.59)(3.62)11.9510.6313.104.90(4.46)119.96(33.17)(32.63)(27.53)(257.56)(27.62)(20.23)
Financing Cash Flow3.02(8.42)2.240.623.520.424.520.164.601.645.614.377.10(3.41)5.002.046.362.428.906.68

* Derived from reported values