Financial Statements — XYZ
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 | 6.43 | 6.86 | 8.34 | 6.38 | 7.09 | 8.30 | 7.80 | 5.75 | 5.11 | 4.75 | 5.06 | 4.33 | 4.02 | 3.99 | 4.51 | 4.58 | 3.02 |
| Accounts Receivable | 0.19 | 0.24 | 0.18 | 0.16 | 0.17 | 0.15 | 0.15 | 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.08 | 0.08 | 0.06 |
| Inventory | 0.20 | 0.17 | 0.17 | 0.14 | 0.11 | 0.12 | 0.10 | 0.12 | 0.10 | 0.10 | 0.10 | 0.10 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 |
| Total Current Assets | 23.14 | 23.77 | 22.07 | 19.71 | 19.71 | 20.77 | 22.29 | 20.54 | 17.54 | 15.84 | 15.90 | 13.55 | 12.53 | 11.86 | 10.56 | 11.00 | 9.32 |
| Property, Plant & Equipment | 0.29 | 0.29 | 0.34 | 0.31 | 0.31 | 0.32 | 0.30 | 0.29 | 0.32 | 0.33 | 0.33 | 0.32 | 0.31 | 0.30 | 0.28 | 0.26 | 0.25 |
| Goodwill | 11.97 | 11.96 | 11.81 | 11.82 | 11.50 | 12.05 | 11.82 | 11.72 | 11.75 | 11.94 | 11.92 | 11.56 | 11.98 | 12.43 | 0.52 | 0.50 | 0.32 |
| Intangible Assets | 1.20 | 1.25 | 1.33 | 1.37 | 1.39 | 1.61 | 1.63 | 1.67 | 1.78 | 1.88 | 1.95 | 2.03 | 2.15 | 2.28 | 0.27 | 0.26 | 0.13 |
| Total Non-current Assets | 13.60 | 13.69 | 13.69 | 13.70 | 13.42 | 14.21 | 13.98 | 13.93 | 14.12 | 14.43 | 14.54 | 14.33 | 14.88 | 15.46 | 1.51 | 1.49 | 1.16 |
| Total Assets | 39.16 | 39.99 | 39.18 | 36.86 | 36.40 | 36.36 | 37.55 | 35.61 | 32.55 | 31.08 | 31.34 | 29.12 | 28.89 | 29.13 | 13.91 | 13.82 | 11.35 |
| Accounts Payable | 0.12 | 0.13 | 0.13 | 0.12 | 0.09 | 0.09 | 0.11 | 0.09 | 0.14 | 0.09 | 0.10 | 0.12 | 0.12 | 0.12 | -- | -- | -- |
| Total Current Liabilities | 10.48 | 11.97 | 10.11 | 10.07 | 8.69 | 10.04 | 12.23 | 12.50 | 9.19 | 8.24 | 8.71 | 7.28 | 6.96 | 6.03 | 5.55 | 5.65 | 5.56 |
| Long-term Debt | 5.72 | 7.29 | 7.29 | 5.11 | 5.11 | 6.10 | 6.10 | 4.12 | -- | -- | -- | -- | -- | -- | 4.74 | 4.84 | 2.98 |
| Total Non-current Liabilities* | 6.67 | 6.34 | 6.60 | 4.66 | 6.27 | 6.41 | 6.02 | 4.14 | 5.53 | 5.07 | 5.16 | 5.31 | 5.03 | 5.65 | 5.36 | 5.43 | 3.47 |
| Total Liabilities | 17.15 | 18.31 | 16.71 | 14.74 | 14.96 | 16.45 | 18.25 | 16.65 | 14.72 | 13.31 | 13.86 | 12.59 | 11.99 | 11.68 | 10.90 | 11.08 | 9.03 |
| Retained Earnings | 3.45 | 3.37 | 3.56 | 3.10 | 2.56 | 0.42 | 0.14 | (0.06) | (0.74) | (0.71) | (0.59) | (0.45) | (0.44) | (0.23) | 0.05 | 0.05 | (0.16) |
| Total Stockholder Equity | 22.05 | 21.72 | 22.51 | 22.16 | 21.47 | 19.92 | 19.30 | 18.97 | 17.81 | 17.75 | 17.45 | 16.50 | 16.86 | 17.41 | 2.96 | 2.69 | 2.31 |
* 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 | 6.62 | 6.06 | 6.25 | 6.11 | 6.05 | 5.77 | 6.03 | 5.98 | 6.16 | 5.96 | 5.77 | 5.62 | 5.53 | 4.99 | 4.65 | 4.52 | 4.40 | 3.96 | 4.08 | 3.84 |
| Cost of Revenue | 3.45 | 3.15 | 3.38 | 3.45 | 3.52 | 3.48 | 3.72 | 3.73 | 3.92 | 3.86 | 3.75 | 3.72 | 3.67 | 3.28 | 2.99 | 2.95 | 2.93 | 2.67 | 2.90 | 2.71 |
| Gross Profit | 3.17 | 2.91 | 2.87 | 2.66 | 2.54 | 2.29 | 2.31 | 2.25 | 2.23 | 2.09 | 2.03 | 1.90 | 1.87 | 1.71 | 1.66 | 1.57 | 1.47 | 1.29 | 1.18 | 1.13 |
| Research & Development | 0.61 | 1.04 | 0.71 | 0.71 | 0.73 | 0.76 | 0.77 | 0.71 | 0.71 | 0.72 | 0.69 | 0.71 | 0.69 | 0.63 | 0.58 | 0.55 | 0.52 | 0.48 | 0.40 | 0.37 |
| Selling, General & Admin | 0.83 | 0.86 | 0.51 | 0.54 | 0.45 | 0.49 | 0.73 | 0.48 | 0.47 | 0.47 | 0.75 | 0.48 | 0.55 | 0.43 | 0.45 | 0.40 | 0.40 | 0.44 | 0.30 | 0.27 |
| Total Operating Expenses* | 2.72 | 3.08 | 2.39 | 2.25 | 2.05 | 1.96 | 2.30 | 1.93 | 1.93 | 1.84 | 2.16 | 1.91 | 2.00 | 1.72 | 1.80 | 1.62 | 1.68 | 1.52 | 1.24 | 3.02 |
| Operating Income | 0.45 | (0.17) | 0.49 | 0.41 | 0.48 | 0.33 | 0.01 | 0.32 | 0.31 | 0.25 | (0.13) | (0.01) | (0.13) | (0.01) | (0.14) | (0.05) | (0.21) | (0.23) | (0.05) | 0.02 |
| Pretax Income | 0.30 | (0.39) | 0.20 | 0.60 | 0.66 | 0.23 | 0.28 | 0.32 | 0.25 | 0.51 | 0.11 | 0.02 | (0.13) | (0.02) | (0.11) | (0.04) | (0.21) | (0.21) | (0.07) | -0.00 |
| Tax Provision | 0.21 | (0.08) | 0.09 | 0.14 | 0.12 | 0.04 | (1.65) | 0.04 | 0.06 | 0.04 | (0.05) | 0.05 | -0.00 | -0.00 | 0.01 | (0.02) | 0.00 | -0.00 | 0.01 | 0.00 |
| Net Income | 0.09 | (0.31) | 0.12 | 0.46 | 0.54 | 0.19 | 1.95 | 0.28 | 0.20 | 0.47 | 0.18 | (0.03) | (0.12) | (0.02) | (0.11) | (0.01) | (0.21) | (0.20) | (0.08) | 0.00 |
| Basic EPS | 0.15 | (0.52) | 0.18 | 0.76 | 0.88 | 0.31 | 3.15 | 0.46 | 0.32 | 0.77 | 0.30 | (0.05) | (0.20) | (0.03) | (0.17) | (0.02) | (0.36) | (0.38) | (0.18) | 0.00 |
| Diluted EPS | 0.15 | (0.52) | 0.19 | 0.74 | 0.87 | 0.30 | 3.06 | 0.45 | 0.31 | 0.74 | 0.30 | (0.05) | (0.20) | (0.03) | (0.17) | (0.02) | (0.36) | (0.38) | (0.15) | 0.00 |
* Derived from reported values
Cash Flow Statement
(in billions 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 | 1.02 | 0.97 | 0.62 | 1.45 | 0.37 | 0.13 | 0.01 | 0.68 | 0.52 | 0.49 | (0.80) | 0.49 | 0.11 | 0.29 | 0.05 | 0.02 | (0.11) | 0.23 | 0.18 | 0.37 |
| Capital Expenditures | 0.05 | 0.03 | 0.04 | 0.05 | 0.03 | 0.03 | 0.03 | 0.06 | 0.04 | 0.03 | 0.05 | 0.04 | 0.03 | 0.03 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 |
| Free Cash Flow* | 0.97 | 0.94 | 0.58 | 1.40 | 0.34 | 0.10 | (0.01) | 0.63 | 0.48 | 0.46 | (0.85) | 0.45 | 0.08 | 0.26 | -0.00 | (0.02) | (0.16) | 0.19 | 0.14 | 0.34 |
| Investing Cash Flow | (0.31) | 0.30 | (2.13) | (1.10) | (0.49) | 0.91 | (0.32) | 0.11 | (0.17) | 1.04 | 0.28 | (0.17) | (0.05) | 0.62 | (0.28) | 0.16 | 0.21 | 1.13 | (0.05) | (0.32) |
| Financing Cash Flow | (1.36) | (0.25) | 0.04 | 1.47 | (0.91) | (1.21) | 0.71 | 0.07 | 1.14 | 0.03 | 0.80 | (0.32) | (0.71) | (0.01) | 0.98 | 0.36 | (0.27) | (0.97) | 0.65 | (0.11) |
* Derived from reported values