IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — VYX

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022
Cash & Equivalents0.240.230.280.280.570.800.200.250.680.550.520.430.400.41
Accounts Receivable0.450.460.550.510.570.620.430.480.950.991.011.121.091.07
Inventory0.130.160.220.210.220.210.220.260.730.710.790.830.860.81
Total Current Assets1.121.171.261.221.571.831.061.243.092.953.073.193.052.98
Property, Plant & Equipment0.170.170.170.180.190.190.210.210.690.680.680.620.640.68
Goodwill1.521.521.521.521.521.522.042.044.544.544.544.574.584.57
Intangible Assets0.070.080.090.080.090.100.260.281.011.061.111.181.251.31
Total Non-current Assets*2.732.752.742.762.772.853.723.7710.138.328.378.598.708.74
Total Assets3.853.924.003.984.344.674.785.0113.2211.2811.4411.7811.7611.72
Accounts Payable0.410.370.380.340.330.400.480.480.820.830.950.880.950.90
Short-term Debt0.000.000.000.000.000.000.020.020.110.110.110.110.110.08
Total Current Liabilities1.041.111.111.051.411.531.251.342.682.662.822.772.832.83
Long-term Debt1.101.101.101.101.101.102.602.667.425.325.415.615.505.52
Total Non-current Liabilities*1.681.681.771.791.801.863.343.438.906.796.867.297.287.29
Total Liabilities2.722.792.882.843.203.394.594.7711.589.459.6810.0610.1110.12
Retained Earnings0.550.550.470.490.500.56(0.52)(0.46)0.971.101.081.101.030.99
Total Stockholder Equity0.930.930.850.870.861.01(0.08)(0.03)1.371.561.491.451.371.32

* 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 2021
Total Revenue0.520.610.720.680.670.620.380.710.880.86(2.06)2.021.991.892.011.972.001.872.03
Research & Development0.030.040.040.040.030.040.000.040.060.060.010.050.060.060.050.040.060.070.06
Selling, General & Admin0.110.110.120.110.110.120.070.110.140.13(0.22)0.330.330.290.270.260.310.310.32
Operating Income0.01(0.02)0.020.020.01(0.02)(0.05)0.02-0.000.00(0.46)0.240.150.110.170.190.100.030.12
Interest Expense0.020.020.020.020.010.020.010.040.040.040.040.090.090.080.080.070.070.060.06
Pretax Income-0.00(0.04)0.02(0.02)-0.00(0.03)(0.06)(0.03)(0.05)(0.05)(0.57)0.110.050.020.080.110.04(0.02)0.17
Tax Provision-0.00(0.04)(0.06)(0.01)-0.00(0.01)-0.00-0.000.02(0.01)(0.08)0.240.030.010.090.040.000.010.11
Net Income0.00-0.000.10(0.02)0.00(0.02)(0.01)1.08(0.07)(0.04)(0.33)(0.12)0.020.01(0.02)0.070.04(0.03)0.06
Basic EPS(0.01)(0.06)0.64(0.16)(0.03)(0.15)(0.05)7.41(0.53)(0.31)(2.36)(0.91)0.110.04(0.14)0.470.27(0.28)0.46
Diluted EPS(0.01)(0.06)0.64(0.16)(0.03)(0.15)(0.05)7.41(0.53)(0.31)(2.36)(0.91)0.110.04(0.13)0.460.26(0.28)0.43

Cash Flow Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow0.020.040.060.01(0.24)(0.04)(0.17)0.010.06(0.04)--0.180.230.32--0.130.080.04
Capital Expenditures0.040.04--0.000.010.010.010.000.010.010.020.040.050.020.020.040.020.02
Free Cash Flow*(0.02)0.01--0.01(0.25)(0.05)(0.18)0.010.05(0.04)--0.140.180.30--0.090.060.02
Investing Cash Flow0.01(0.02)(0.02)(0.04)(0.04)(0.04)0.172.10(0.03)(0.05)0.02(0.11)(0.11)(0.09)(0.09)(0.12)(0.09)(0.09)
Financing Cash Flow(0.02)(0.02)(0.08)-0.00(0.01)(0.07)(0.06)(1.51)(0.06)0.08(2.72)2.15(0.09)(0.17)(0.09)0.10(0.01)0.00

* Derived from reported values