IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — VC

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.650.680.760.670.660.550.510.500.480.460.480.360.320.400.400.470.48
Accounts Receivable0.670.680.570.620.610.720.700.650.680.680.700.730.590.540.420.430.47
Inventory0.330.320.310.300.310.320.310.340.320.330.360.340.310.330.250.210.19
Total Current Assets1.801.821.781.721.701.701.641.631.621.601.661.591.401.451.231.241.29
Property, Plant & Equipment0.520.520.490.490.460.440.420.420.380.370.370.340.350.370.390.410.41
Goodwill----0.030.030.030.04----------------------
Intangible Assets0.100.110.110.110.070.080.040.040.040.040.050.060.060.070.070.070.08
Total Non-current Assets*1.651.601.481.471.301.191.091.110.740.720.740.730.750.790.830.880.88
Total Assets3.463.423.253.193.002.892.732.742.362.322.402.332.152.242.062.122.17
Accounts Payable0.620.610.530.560.560.550.530.570.600.560.610.650.490.540.420.430.49
Short-term Debt0.020.020.020.020.020.020.020.020.020.020.020.010.000.000.010.01--
Total Current Liabilities1.011.050.940.920.930.940.890.940.950.910.960.980.800.850.710.760.78
Long-term Debt0.280.280.290.290.300.310.310.310.320.330.330.340.350.350.350.350.35
Total Non-current Liabilities*0.830.810.830.850.760.770.730.750.690.710.720.790.810.850.950.971.01
Total Liabilities*1.851.871.771.771.681.711.621.691.631.621.691.771.611.701.661.731.79
Retained Earnings2.902.862.732.682.612.432.392.321.911.841.821.751.711.691.631.631.64
Total Stockholder Equity1.611.561.481.421.311.191.111.050.720.710.720.560.530.540.400.390.38

* Derived from reported values

Income Statement

(in billions 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 Revenue0.960.950.950.920.970.930.940.981.010.930.991.010.980.971.061.030.850.820.790.63
Cost of Revenue0.840.840.830.790.830.800.810.850.870.810.860.870.880.860.950.920.770.740.690.58
Gross Profit0.120.110.120.130.140.140.130.130.150.120.130.140.100.110.110.100.070.080.100.05
Selling, General & Admin0.050.050.050.050.050.050.060.050.050.050.050.050.050.050.050.050.040.040.040.04
Interest Expense0.000.000.000.000.000.000.000.000.000.000.000.000.000.010.000.000.000.000.000.00
Pretax Income0.080.050.070.080.100.100.080.050.100.060.080.090.040.050.060.060.030.030.050.01
Tax Provision0.030.020.050.020.030.03(0.04)0.010.030.02(0.30)0.020.010.010.020.010.010.010.010.00
Net Income0.050.030.010.060.070.070.120.040.070.040.370.070.020.030.030.040.020.020.030.01
Basic EPS1.841.160.532.092.382.394.431.412.571.5213.032.350.711.211.201.570.850.791.100.18
Diluted EPS1.801.140.522.042.362.364.381.402.541.5012.852.320.701.181.191.540.850.771.090.18

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 Flow37.006.00118.00127.0095.0070.00203.0098.0057.0069.0098.00127.0061.00(19.00)165.0074.00(51.00)(21.00)70.00(13.00)
Investing Cash Flow(45.00)(48.00)(45.00)(21.00)(82.00)(33.00)(41.00)(76.00)(35.00)(37.00)(43.00)(31.00)(29.00)(20.00)(24.00)(13.00)(10.00)(21.00)(13.00)(19.00)
Financing Cash Flow(30.00)(47.00)(64.00)(14.00)(20.00)(18.00)(60.00)(4.00)(5.00)(31.00)(37.00)(62.00)(52.00)(5.00)(2.00)(3.00)0.00(4.00)(3.00)(32.00)