Financial Statements — Z
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 | 0.57 | 0.68 | 0.87 | 0.59 | 0.91 | 1.07 | 1.18 | 1.44 | 1.85 | 1.57 | 1.39 | 1.97 | 2.18 | 2.59 | 2.20 | 3.71 | 3.40 |
| Accounts Receivable | 0.18 | 0.15 | 0.16 | 0.15 | 0.12 | 0.12 | 0.12 | 0.10 | 0.10 | 0.09 | 0.08 | 0.08 | 0.07 | 0.10 | 0.16 | 0.10 | 0.08 |
| Total Current Assets | 1.74 | 1.66 | 2.12 | 1.82 | 2.15 | 2.67 | 3.13 | 3.32 | 3.61 | 3.63 | 3.65 | 3.77 | 3.84 | 4.79 | 7.83 | 6.29 | 5.75 |
| Property, Plant & Equipment | 0.36 | 0.35 | 0.37 | 0.37 | 0.36 | 0.36 | 0.36 | 0.34 | 0.32 | 0.31 | 0.29 | 0.26 | 0.25 | 0.23 | 0.20 | 0.19 | 0.19 |
| Goodwill | 2.82 | 2.82 | 2.82 | 2.82 | 2.82 | 2.82 | 2.82 | 2.82 | 2.42 | 2.37 | 2.37 | 2.37 | 2.37 | 2.37 | 2.37 | 1.98 | 1.98 |
| Intangible Assets | 0.26 | 0.27 | 0.27 | 0.28 | 0.30 | 0.21 | 0.22 | 0.23 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.17 | 0.20 | 0.08 | 0.09 |
| Total Non-current Assets* | 3.56 | 3.57 | 3.58 | 3.60 | 3.59 | 3.49 | 3.50 | 3.50 | 3.04 | 2.99 | 2.97 | 2.95 | 2.94 | 3.03 | 3.01 | 2.49 | 2.50 |
| Total Assets | 5.31 | 5.23 | 5.70 | 5.42 | 5.75 | 6.16 | 6.63 | 6.82 | 6.66 | 6.62 | 6.61 | 6.72 | 6.78 | 7.82 | 10.84 | 8.78 | 8.26 |
| Accounts Payable | 0.07 | 0.07 | 0.04 | 0.06 | 0.04 | 0.05 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 |
| Total Current Liabilities | 0.91 | 0.72 | 0.58 | 0.55 | 0.88 | 0.85 | 1.48 | 1.00 | 0.94 | 0.33 | 0.29 | 0.31 | 0.30 | 1.20 | 3.11 | 1.65 | 0.93 |
| Long-term Debt | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 1.77 | -- | -- |
| Total Non-current Liabilities* | 0.09 | 0.09 | 0.12 | 0.12 | 0.12 | 0.65 | 0.65 | 1.16 | 1.19 | 1.80 | 1.81 | 1.81 | 1.81 | 1.82 | 1.96 | 1.48 | 1.81 |
| Total Liabilities | 1.00 | 0.82 | 0.71 | 0.67 | 0.99 | 1.50 | 2.13 | 2.16 | 2.13 | 2.13 | 2.09 | 2.12 | 2.12 | 3.02 | 5.07 | 3.13 | 2.75 |
| Retained Earnings | (1.82) | (1.81) | (1.86) | (1.87) | (1.87) | (1.83) | (1.81) | (1.79) | (1.70) | (1.67) | (1.63) | (1.54) | (1.49) | (1.49) | (1.41) | (1.08) | (1.09) |
| Total Stockholder Equity | 4.31 | 4.41 | 4.99 | 4.75 | 4.75 | 4.66 | 4.50 | 4.67 | 4.53 | 4.49 | 4.52 | 4.60 | 4.67 | 4.80 | 5.77 | 5.64 | 5.51 |
* 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 | 0.77 | 0.71 | 0.65 | 0.68 | 0.66 | 0.60 | 0.55 | 0.58 | 0.57 | 0.53 | 0.47 | 0.50 | 0.51 | 0.47 | (3.79) | 0.48 | 1.01 | 4.26 | 3.88 | 1.74 |
| Cost of Revenue | 0.21 | 0.19 | 0.18 | 0.19 | 0.17 | 0.14 | 0.13 | 0.14 | 0.13 | 0.12 | 0.12 | 0.11 | 0.10 | 0.09 | (3.91) | 0.09 | 0.57 | 3.62 | 3.44 | 1.50 |
| Gross Profit | 0.56 | 0.52 | 0.48 | 0.49 | 0.49 | 0.46 | 0.42 | 0.44 | 0.44 | 0.41 | 0.36 | 0.39 | 0.40 | 0.38 | 0.12 | 0.39 | 0.44 | 0.64 | 0.47 | 0.24 |
| Research & Development | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.12 | 0.14 | 0.12 | 0.11 | 0.09 | 0.11 |
| Selling, General & Admin | 0.13 | 0.12 | 0.13 | 0.13 | 0.12 | 0.12 | 0.14 | 0.12 | 0.13 | 0.13 | 0.15 | 0.13 | 0.15 | 0.12 | 0.12 | 0.14 | 0.12 | 0.12 | 0.12 | 0.11 |
| Total Operating Expenses* | 0.57 | 0.48 | 0.49 | 0.49 | 0.50 | 0.47 | 0.49 | 0.49 | 0.48 | 0.45 | 0.46 | 0.44 | 0.47 | 0.42 | 0.43 | 0.45 | 0.43 | 0.58 | 0.66 | 0.52 |
| Operating Income | (0.01) | 0.04 | (0.01) | -0.00 | (0.01) | (0.01) | (0.07) | (0.04) | (0.04) | (0.04) | (0.10) | (0.05) | (0.07) | (0.04) | (0.12) | (0.05) | 0.02 | 0.06 | (0.20) | (0.28) |
| Pretax Income | -0.00 | 0.05 | 0.00 | 0.01 | 0.00 | 0.01 | (0.05) | (0.02) | (0.01) | (0.02) | (0.07) | (0.03) | (0.03) | (0.02) | (0.06) | (0.05) | 0.01 | 0.01 | (0.26) | (0.34) |
| Tax Provision | 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 | 0.00 | 0.00 | 0.00 | 0.01 | (0.01) | 0.00 | (0.01) |
| Net Income | -0.00 | 0.05 | 0.00 | 0.01 | 0.00 | 0.01 | (0.05) | (0.02) | (0.02) | (0.02) | (0.07) | (0.03) | (0.04) | (0.02) | (0.07) | (0.05) | 0.01 | 0.02 | (0.26) | (0.33) |
| Basic EPS | (0.02) | 0.19 | 0.01 | 0.04 | 0.01 | 0.03 | (0.23) | (0.08) | (0.07) | (0.10) | (0.32) | (0.12) | (0.15) | (0.09) | (0.29) | (0.22) | 0.03 | 0.06 | (1.07) | (1.29) |
| Diluted EPS | (0.02) | 0.19 | 0.01 | 0.04 | 0.01 | 0.03 | (0.23) | (0.08) | (0.07) | (0.10) | (0.32) | (0.12) | (0.15) | (0.09) | (0.29) | (0.22) | 0.03 | 0.06 | (1.06) | (1.29) |
* 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 | 0.01 | 0.20 | 0.07 | 0.11 | 0.09 | 0.10 | 0.12 | 0.17 | 0.06 | 0.08 | 0.09 | 0.08 | 0.10 | 0.09 | 0.08 | 0.17 | 0.86 | 3.39 | (0.22) | (2.80) |
| Capital Expenditures | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 |
| Free Cash Flow* | (0.02) | 0.17 | 0.04 | 0.07 | 0.05 | 0.07 | 0.09 | 0.14 | 0.02 | 0.04 | 0.05 | 0.04 | 0.07 | 0.06 | 0.06 | 0.14 | 0.84 | 3.36 | (0.24) | (2.83) |
| Investing Cash Flow | (0.05) | 0.38 | (0.05) | 0.02 | 0.08 | (0.05) | 0.27 | 0.33 | -0.00 | (0.20) | (0.31) | 0.26 | 0.18 | (0.10) | (0.41) | (0.19) | (0.37) | (0.56) | 0.47 | (0.67) |
| Financing Cash Flow | (0.06) | (0.67) | (0.13) | 0.16 | (0.49) | (0.22) | (0.39) | (0.61) | (0.31) | 0.07 | (0.13) | (0.05) | (0.11) | (0.07) | (0.18) | (0.18) | (0.99) | (2.98) | 0.06 | 2.15 |
* Derived from reported values