Financial Statements — VC
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 | 0.65 | 0.68 | 0.76 | 0.67 | 0.66 | 0.55 | 0.51 | 0.50 | 0.48 | 0.46 | 0.48 | 0.36 | 0.32 | 0.40 | 0.40 | 0.47 | 0.48 |
| Accounts Receivable | 0.67 | 0.68 | 0.57 | 0.62 | 0.61 | 0.72 | 0.70 | 0.65 | 0.68 | 0.68 | 0.70 | 0.73 | 0.59 | 0.54 | 0.42 | 0.43 | 0.47 |
| Inventory | 0.33 | 0.32 | 0.31 | 0.30 | 0.31 | 0.32 | 0.31 | 0.34 | 0.32 | 0.33 | 0.36 | 0.34 | 0.31 | 0.33 | 0.25 | 0.21 | 0.19 |
| Total Current Assets | 1.80 | 1.82 | 1.78 | 1.72 | 1.70 | 1.70 | 1.64 | 1.63 | 1.62 | 1.60 | 1.66 | 1.59 | 1.40 | 1.45 | 1.23 | 1.24 | 1.29 |
| Property, Plant & Equipment | 0.52 | 0.52 | 0.49 | 0.49 | 0.46 | 0.44 | 0.42 | 0.42 | 0.38 | 0.37 | 0.37 | 0.34 | 0.35 | 0.37 | 0.39 | 0.41 | 0.41 |
| Goodwill | -- | -- | 0.03 | 0.03 | 0.03 | 0.04 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Intangible Assets | 0.10 | 0.11 | 0.11 | 0.11 | 0.07 | 0.08 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 |
| Total Non-current Assets* | 1.65 | 1.60 | 1.48 | 1.47 | 1.30 | 1.19 | 1.09 | 1.11 | 0.74 | 0.72 | 0.74 | 0.73 | 0.75 | 0.79 | 0.83 | 0.88 | 0.88 |
| Total Assets | 3.46 | 3.42 | 3.25 | 3.19 | 3.00 | 2.89 | 2.73 | 2.74 | 2.36 | 2.32 | 2.40 | 2.33 | 2.15 | 2.24 | 2.06 | 2.12 | 2.17 |
| Accounts Payable | 0.62 | 0.61 | 0.53 | 0.56 | 0.56 | 0.55 | 0.53 | 0.57 | 0.60 | 0.56 | 0.61 | 0.65 | 0.49 | 0.54 | 0.42 | 0.43 | 0.49 |
| Short-term Debt | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | -- |
| Total Current Liabilities | 1.01 | 1.05 | 0.94 | 0.92 | 0.93 | 0.94 | 0.89 | 0.94 | 0.95 | 0.91 | 0.96 | 0.98 | 0.80 | 0.85 | 0.71 | 0.76 | 0.78 |
| Long-term Debt | 0.28 | 0.28 | 0.29 | 0.29 | 0.30 | 0.31 | 0.31 | 0.31 | 0.32 | 0.33 | 0.33 | 0.34 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 |
| Total Non-current Liabilities* | 0.83 | 0.81 | 0.83 | 0.85 | 0.76 | 0.77 | 0.73 | 0.75 | 0.69 | 0.71 | 0.72 | 0.79 | 0.81 | 0.85 | 0.95 | 0.97 | 1.01 |
| Total Liabilities* | 1.85 | 1.87 | 1.77 | 1.77 | 1.68 | 1.71 | 1.62 | 1.69 | 1.63 | 1.62 | 1.69 | 1.77 | 1.61 | 1.70 | 1.66 | 1.73 | 1.79 |
| Retained Earnings | 2.90 | 2.86 | 2.73 | 2.68 | 2.61 | 2.43 | 2.39 | 2.32 | 1.91 | 1.84 | 1.82 | 1.75 | 1.71 | 1.69 | 1.63 | 1.63 | 1.64 |
| Total Stockholder Equity | 1.61 | 1.56 | 1.48 | 1.42 | 1.31 | 1.19 | 1.11 | 1.05 | 0.72 | 0.71 | 0.72 | 0.56 | 0.53 | 0.54 | 0.40 | 0.39 | 0.38 |
* Derived from reported values
Income Statement
(in billions 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 | 0.96 | 0.95 | 0.95 | 0.92 | 0.97 | 0.93 | 0.94 | 0.98 | 1.01 | 0.93 | 0.99 | 1.01 | 0.98 | 0.97 | 1.06 | 1.03 | 0.85 | 0.82 | 0.79 | 0.63 |
| Cost of Revenue | 0.84 | 0.84 | 0.83 | 0.79 | 0.83 | 0.80 | 0.81 | 0.85 | 0.87 | 0.81 | 0.86 | 0.87 | 0.88 | 0.86 | 0.95 | 0.92 | 0.77 | 0.74 | 0.69 | 0.58 |
| Gross Profit | 0.12 | 0.11 | 0.12 | 0.13 | 0.14 | 0.14 | 0.13 | 0.13 | 0.15 | 0.12 | 0.13 | 0.14 | 0.10 | 0.11 | 0.11 | 0.10 | 0.07 | 0.08 | 0.10 | 0.05 |
| Selling, General & Admin | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 |
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.08 | 0.05 | 0.07 | 0.08 | 0.10 | 0.10 | 0.08 | 0.05 | 0.10 | 0.06 | 0.08 | 0.09 | 0.04 | 0.05 | 0.06 | 0.06 | 0.03 | 0.03 | 0.05 | 0.01 |
| Tax Provision | 0.03 | 0.02 | 0.05 | 0.02 | 0.03 | 0.03 | (0.04) | 0.01 | 0.03 | 0.02 | (0.30) | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Net Income | 0.05 | 0.03 | 0.01 | 0.06 | 0.07 | 0.07 | 0.12 | 0.04 | 0.07 | 0.04 | 0.37 | 0.07 | 0.02 | 0.03 | 0.03 | 0.04 | 0.02 | 0.02 | 0.03 | 0.01 |
| Basic EPS | 1.84 | 1.16 | 0.53 | 2.09 | 2.38 | 2.39 | 4.43 | 1.41 | 2.57 | 1.52 | 13.03 | 2.35 | 0.71 | 1.21 | 1.20 | 1.57 | 0.85 | 0.79 | 1.10 | 0.18 |
| Diluted EPS | 1.80 | 1.14 | 0.52 | 2.04 | 2.36 | 2.36 | 4.38 | 1.40 | 2.54 | 1.50 | 12.85 | 2.32 | 0.70 | 1.18 | 1.19 | 1.54 | 0.85 | 0.77 | 1.09 | 0.18 |
Cash Flow Statement
(in millions 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 | 37.00 | 6.00 | 118.00 | 127.00 | 95.00 | 70.00 | 203.00 | 98.00 | 57.00 | 69.00 | 98.00 | 127.00 | 61.00 | (19.00) | 165.00 | 74.00 | (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) |