IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — U

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents2.352.141.901.691.541.411.271.181.511.641.611.251.171.160.771.011.14
Accounts Receivable0.690.650.600.600.550.580.570.620.600.630.610.320.320.330.300.340.30
Total Current Assets3.182.922.622.412.242.121.981.942.232.392.342.082.162.221.642.002.01
Property, Plant & Equipment0.050.050.080.080.090.110.110.120.140.140.130.110.110.110.100.100.10
Goodwill3.163.173.173.173.173.173.173.173.203.203.201.661.661.660.640.340.31
Intangible Assets0.160.260.770.890.981.151.231.321.631.731.820.720.760.790.130.070.06
Total Non-current Assets*3.483.604.164.314.414.614.704.815.195.295.392.642.680.110.100.090.10
Total Assets6.666.526.786.726.656.736.686.757.437.697.734.734.844.952.682.662.65
Accounts Payable0.010.010.020.010.020.020.010.020.020.020.030.010.010.010.010.010.02
Total Current Liabilities1.571.500.940.880.820.880.840.900.950.980.980.610.630.630.580.560.49
Total Non-current Liabilities*1.781.782.392.402.402.422.432.443.013.043.061.911.931.950.130.140.14
Total Liabilities3.353.283.333.283.223.303.273.343.964.024.042.522.562.580.710.690.63
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 Equity3.032.983.203.193.193.183.183.183.243.453.462.202.282.361.971.972.02

* 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 Revenue546.47508.24503.09470.62440.94435.00457.10446.52449.26460.38609.27544.21533.48500.36450.97322.88297.04320.13315.86286.33
Cost of Revenue111.71351.64129.24120.33114.21113.96115.54112.05108.88144.39261.58151.35158.83161.96139.93111.9096.8493.8373.6563.52
Gross Profit434.76156.60373.85350.28326.73321.04341.56334.46340.38315.99347.69392.86374.65338.40311.05210.98200.21226.29242.21222.81
Research & Development278.27254.43249.73244.36214.81220.63217.97215.20208.94282.73265.15240.00267.96280.48274.11248.38215.96221.04209.07178.41
Selling, General & Admin56.3458.2167.1265.9169.1766.3471.5069.9991.02177.57126.1386.2689.0296.77127.2392.5981.0172.4775.1473.72
Total Operating Expenses466.98508.01480.36476.14445.49448.98465.22461.61469.80690.92606.65520.26566.10593.38584.81450.60397.87397.45387.04349.56
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------------------6.046.166.156.146.134.041.141.121.110.530.00
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 Provision2.36(7.04)(7.69)9.382.422.192.146.910.95(12.84)9.717.774.796.2117.0611.472.316.2216.29(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)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow0.210.070.120.160.130.010.110.120.09(0.01)0.070.120.05(0.01)(0.05)(0.07)(0.04)0.10(0.04)0.04
Capital Expenditures0.000.000.000.000.010.010.010.010.010.010.010.020.010.010.010.010.020.010.010.01
Free Cash Flow*0.200.070.120.150.130.010.110.120.08(0.01)0.060.100.03(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)0.090.580.130.05(0.04)(1.33)(0.31)
Financing Cash Flow0.000.010.030.050.010.010.020.020.01(0.39)0.01(0.23)0.020.02(0.28)0.020.010.031.670.02

* Derived from reported values