Overview Financials Chart Business Summary Filings Ownership Valuation

← Scroll for more →

Financial Statements — WS

Balance Sheet

(in billions USD)

Metric	Q1 2027	Q4 2026	Q3 2026	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2023
Cash & Equivalents	0.25	0.08	0.09	0.09	0.08	0.04	0.06	0.05	0.04	0.04	0.06	0.21
Accounts Receivable	1.39	0.50	0.46	0.44	0.49	0.44	0.41	0.37	0.44	0.47	0.47	0.43
Inventory	1.71	0.42	0.44	0.41	0.48	0.42	0.34	0.34	0.39	0.41	0.41	0.37
Total Current Assets	3.83	1.13	1.11	1.05	1.15	1.05	0.91	0.86	0.96	1.00	1.02	1.09
Property, Plant & Equipment	1.10	0.65	0.68	0.66	0.66	0.55	0.52	0.51	0.49	0.47	0.45	0.43
Goodwill	0.04	0.04	0.10	0.10	0.10	0.08	0.08	0.08	0.08	0.08	0.08	0.08
Intangible Assets	0.08	0.08	0.09	0.09	0.09	0.07	0.07	0.07	0.08	0.08	0.08	0.08
Total Non-current Assets*	2.19	1.12	1.21	1.10	1.09	0.78	0.89	0.88	0.87	0.86	0.83	0.81
Total Assets	6.02	2.25	2.32	2.15	2.24	1.96	1.80	1.74	1.83	1.87	1.85	1.90
Accounts Payable	1.17	0.42	0.40	0.34	0.39	0.40	0.33	0.29	0.36	0.38	0.41	0.35
Short-term Debt	0.54	0.21	0.22	0.14	0.19	0.15	0.11	0.12	0.12	0.15	0.15	0.20
Total Current Liabilities	2.11	0.78	0.75	0.58	0.69	0.63	0.52	0.47	0.56	0.62	0.65	0.60
Long-term Debt	1.70	0.07	0.06	0.07	0.07	0.15	0.00	0.12	0.12	0.15	0.15	0.20
Total Non-current Liabilities*	2.21	0.21	0.21	0.22	0.22	0.13	0.14	0.13	0.13	0.13	0.13	0.13
Total Liabilities	4.32	0.99	0.96	0.80	0.91	0.76	0.66	0.59	0.69	0.75	0.78	0.73
Retained Earnings	0.12	0.14	0.21	0.20	0.19	0.16	0.12	0.11	0.11	0.09	0.04	--
Total Stockholder Equity	1.03	1.06	1.12	1.12	1.10	1.07	1.01	1.01	1.01	0.99	0.94	1.04

← Scroll for more columns →

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)

Metric	Q1 2027	Q4 2026	Q3 2026	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2023
Total Revenue	2.73	0.93	0.77	0.87	0.87	0.83	0.69	0.74	0.83	0.91	0.81	0.81
Cost of Revenue	2.47	0.81	0.69	0.78	0.76	0.71	0.61	0.66	0.73	0.78	0.69	0.75
Gross Profit	0.26	0.12	0.08	0.09	0.12	0.13	0.08	0.08	0.10	0.13	0.12	0.06
Selling, General & Admin	0.21	0.08	0.08	0.07	0.07	0.06	0.05	0.06	0.06	0.06	0.05	0.05
Total Operating Expenses	0.21	0.19	0.07	0.07	0.07	0.06	0.06	0.06	0.06	0.06	0.05	0.07
Operating Income	0.06	(0.07)	0.00	0.02	0.05	0.07	0.02	0.02	0.04	0.07	0.07	(0.01)
Interest Expense	0.04	--	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Pretax Income	0.01	(0.08)	0.01	0.03	0.05	0.08	0.02	0.02	0.04	0.08	0.07	-0.00
Tax Provision	0.01	-0.00	0.00	0.00	0.01	0.02	0.01	0.00	0.00	0.02	0.01	-0.00
Net Income	(0.01)	(0.06)	0.01	0.02	0.04	0.06	0.01	0.01	0.03	0.05	0.05	(0.01)
Basic EPS	(0.20)	--	0.21	0.38	0.73	1.13	0.28	0.26	0.57	1.08	0.99	(0.12)
Diluted EPS	(0.20)	--	0.20	0.37	0.72	1.11	0.27	0.25	0.56	1.06	0.98	(0.12)

← Scroll for more columns →

Cash Flow Statement

(in millions USD)

Metric	Q1 2027	Q4 2026	Q3 2026	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2023
Operating Cash Flow	(6.00)	44.90	63.30	99.30	(6.30)	53.90	53.80	68.00	54.60	35.60	44.70	139.90
Capital Expenditures	63.00	37.10	30.00	24.70	29.40	45.50	28.60	34.80	21.50	44.80	22.40	18.90
Free Cash Flow*	(69.00)	7.80	33.30	74.60	(35.70)	8.40	25.20	33.20	33.10	(9.20)	22.30	121.00
Investing Cash Flow	--	(43.30)	(115.80)	(24.70)	(29.60)	(45.30)	(28.60)	(33.70)	(21.50)	(44.40)	(22.40)	(39.10)
Financing Cash Flow	735.60	(8.00)	52.90	(62.90)	21.00	21.00	(13.90)	(18.30)	(37.30)	(11.80)	(175.90)	86.20

← Scroll for more columns →

* Derived from reported values

Dividends Per Share

(USD)

Metric	Q1 2027	Q4 2026	Q3 2026	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024
Dividends Per Share	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16

← Scroll for more columns →