Financial Statements — U
Balance Sheet
(in billions USD)| Metric | 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 | 2.35 | 2.14 | 1.90 | 1.69 | 1.54 | 1.41 | 1.27 | 1.18 | 1.51 | 1.64 | 1.61 | 1.25 | 1.17 | 1.16 | 0.77 | 1.01 | 1.14 |
| Accounts Receivable | 0.69 | 0.65 | 0.60 | 0.60 | 0.55 | 0.58 | 0.57 | 0.62 | 0.60 | 0.63 | 0.61 | 0.32 | 0.32 | 0.33 | 0.30 | 0.34 | 0.30 |
| Total Current Assets | 3.18 | 2.92 | 2.62 | 2.41 | 2.24 | 2.12 | 1.98 | 1.94 | 2.23 | 2.39 | 2.34 | 2.08 | 2.16 | 2.22 | 1.64 | 2.00 | 2.01 |
| Property, Plant & Equipment | 0.05 | 0.05 | 0.08 | 0.08 | 0.09 | 0.11 | 0.11 | 0.12 | 0.14 | 0.14 | 0.13 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 |
| Goodwill | 3.16 | 3.17 | 3.17 | 3.17 | 3.17 | 3.17 | 3.17 | 3.17 | 3.20 | 3.20 | 3.20 | 1.66 | 1.66 | 1.66 | 0.64 | 0.34 | 0.31 |
| Intangible Assets | 0.16 | 0.26 | 0.77 | 0.89 | 0.98 | 1.15 | 1.23 | 1.32 | 1.63 | 1.73 | 1.82 | 0.72 | 0.76 | 0.79 | 0.13 | 0.07 | 0.06 |
| Total Non-current Assets* | 3.48 | 3.60 | 4.16 | 4.31 | 4.41 | 4.61 | 4.70 | 4.81 | 5.19 | 5.29 | 5.39 | 2.64 | 2.68 | 0.11 | 0.10 | 0.09 | 0.10 |
| Total Assets | 6.66 | 6.52 | 6.78 | 6.72 | 6.65 | 6.73 | 6.68 | 6.75 | 7.43 | 7.69 | 7.73 | 4.73 | 4.84 | 4.95 | 2.68 | 2.66 | 2.65 |
| Accounts Payable | 0.01 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
| Total Current Liabilities | 1.57 | 1.50 | 0.94 | 0.88 | 0.82 | 0.88 | 0.84 | 0.90 | 0.95 | 0.98 | 0.98 | 0.61 | 0.63 | 0.63 | 0.58 | 0.56 | 0.49 |
| Total Non-current Liabilities* | 1.78 | 1.78 | 2.39 | 2.40 | 2.40 | 2.42 | 2.43 | 2.44 | 3.01 | 3.04 | 3.06 | 1.91 | 1.93 | 1.95 | 0.13 | 0.14 | 0.14 |
| Total Liabilities | 3.35 | 3.28 | 3.33 | 3.28 | 3.22 | 3.30 | 3.27 | 3.34 | 3.96 | 4.02 | 4.04 | 2.52 | 2.56 | 2.58 | 0.71 | 0.69 | 0.63 |
| Retained Earnings | (4.51) | (4.49) | (4.05) | (3.92) | (3.81) | (3.61) | (3.49) | (3.36) | (2.82) | (2.70) | (2.50) | (1.96) | (1.71) | (1.51) | (1.17) | (1.05) | (0.91) |
| Total Stockholder Equity | 3.03 | 2.98 | 3.20 | 3.19 | 3.19 | 3.18 | 3.18 | 3.18 | 3.24 | 3.45 | 3.46 | 2.20 | 2.28 | 2.36 | 1.97 | 1.97 | 2.02 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 | Q3
2021 |
|---|
| Total Revenue | 546.47 | 508.24 | 503.09 | 470.62 | 440.94 | 435.00 | 457.10 | 446.52 | 449.26 | 460.38 | 609.27 | 544.21 | 533.48 | 500.36 | 450.97 | 322.88 | 297.04 | 320.13 | 315.86 | 286.33 |
| Cost of Revenue | 111.71 | 351.64 | 129.24 | 120.33 | 114.21 | 113.96 | 115.54 | 112.05 | 108.88 | 144.39 | 261.58 | 151.35 | 158.83 | 161.96 | 139.93 | 111.90 | 96.84 | 93.83 | 73.65 | 63.52 |
| Gross Profit | 434.76 | 156.60 | 373.85 | 350.28 | 326.73 | 321.04 | 341.56 | 334.46 | 340.38 | 315.99 | 347.69 | 392.86 | 374.65 | 338.40 | 311.05 | 210.98 | 200.21 | 226.29 | 242.21 | 222.81 |
| Research & Development | 278.27 | 254.43 | 249.73 | 244.36 | 214.81 | 220.63 | 217.97 | 215.20 | 208.94 | 282.73 | 265.15 | 240.00 | 267.96 | 280.48 | 274.11 | 248.38 | 215.96 | 221.04 | 209.07 | 178.41 |
| Selling, General & Admin | 56.34 | 58.21 | 67.12 | 65.91 | 69.17 | 66.34 | 71.50 | 69.99 | 91.02 | 177.57 | 126.13 | 86.26 | 89.02 | 96.77 | 127.23 | 92.59 | 81.01 | 72.47 | 75.14 | 73.72 |
| Total Operating Expenses | 466.98 | 508.01 | 480.36 | 476.14 | 445.49 | 448.98 | 465.22 | 461.61 | 469.80 | 690.92 | 606.65 | 520.26 | 566.10 | 593.38 | 584.81 | 450.60 | 397.87 | 397.45 | 387.04 | 349.56 |
| Operating Income | (32.22) | (351.41) | (106.51) | (125.86) | (118.75) | (127.93) | (123.65) | (127.15) | (129.42) | (374.93) | (258.96) | (127.40) | (191.45) | (254.98) | (273.76) | (239.63) | (197.67) | (171.16) | (144.83) | (126.75) |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 6.04 | 6.16 | 6.15 | 6.14 | 6.13 | 4.04 | 1.14 | 1.12 | 1.11 | 0.53 | 0.00 |
| Pretax Income | (20.31) | (353.97) | (97.09) | (117.45) | (104.94) | (75.71) | (120.38) | (117.63) | (124.79) | (304.32) | (244.27) | (117.54) | (188.53) | (247.50) | (270.69) | (238.55) | (201.85) | (171.33) | (145.36) | (126.81) |
| Tax Provision | 2.36 | (7.04) | (7.69) | 9.38 | 2.42 | 2.19 | 2.14 | 6.91 | 0.95 | (12.84) | 9.71 | 7.77 | 4.79 | 6.21 | 17.06 | 11.47 | 2.31 | 6.22 | 16.29 | (11.66) |
| Net Income | (23.61) | (347.61) | (89.96) | (126.36) | (108.80) | (77.64) | (122.73) | (124.74) | (125.57) | (291.07) | (252.75) | (124.07) | (192.16) | (253.03) | (289.33) | (250.02) | (204.16) | (177.55) | (161.65) | (115.15) |
| Basic EPS | (0.05) | (0.80) | (0.21) | (0.30) | (0.26) | (0.19) | (0.30) | (0.31) | (0.32) | (0.75) | (0.66) | (0.32) | (0.51) | (0.67) | (0.83) | (0.84) | (0.69) | (0.60) | (0.57) | (0.41) |
| Diluted EPS | (0.05) | (0.80) | (0.21) | (0.30) | (0.26) | (0.19) | (0.30) | (0.31) | (0.32) | (0.75) | (0.66) | (0.32) | (0.51) | (0.67) | (0.83) | (0.84) | (0.69) | (0.60) | (0.57) | (0.41) |
Cash Flow Statement
(in billions USD)| Metric | 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 | Q3
2021 |
|---|
| Operating Cash Flow | 0.21 | 0.07 | 0.12 | 0.16 | 0.13 | 0.01 | 0.11 | 0.12 | 0.09 | (0.01) | 0.07 | 0.12 | 0.05 | (0.01) | (0.05) | (0.07) | (0.04) | 0.10 | (0.04) | 0.04 |
| Capital Expenditures | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 |
| Free Cash Flow* | 0.20 | 0.07 | 0.12 | 0.15 | 0.13 | 0.01 | 0.11 | 0.12 | 0.08 | (0.01) | 0.06 | 0.10 | 0.03 | (0.02) | (0.06) | (0.08) | (0.06) | 0.09 | (0.05) | 0.03 |
| Investing Cash Flow | -0.00 | -0.00 | (0.01) | -0.00 | (0.01) | (0.01) | (0.01) | (0.02) | (0.01) | (0.01) | (0.01) | (0.02) | (0.01) | 0.09 | 0.58 | 0.13 | 0.05 | (0.04) | (1.33) | (0.31) |
| Financing Cash Flow | 0.00 | 0.01 | 0.03 | 0.05 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | (0.39) | 0.01 | (0.23) | 0.02 | 0.02 | (0.28) | 0.02 | 0.01 | 0.03 | 1.67 | 0.02 |
* Derived from reported values