Financial Statements — ZM
Balance Sheet
(in billions USD)| Metric | Q2
2027 | Q1
2027 | Q3
2026 | 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 | 0.93 | 0.89 | 1.22 | 1.20 | 1.23 | 1.27 | 1.54 | 1.89 | 1.49 | 1.38 | 1.03 | 1.10 | 0.94 | 1.41 | 1.32 | 1.93 | 1.56 | 0.73 | 0.75 | 0.49 |
| Accounts Receivable | 0.53 | 0.47 | 0.42 | 0.52 | 0.48 | 0.46 | 0.53 | 0.53 | 0.51 | 0.57 | 0.59 | 0.59 | 0.51 | 0.48 | 0.38 | 0.40 | 0.37 | 0.28 | 0.30 | 0.26 |
| Total Current Assets | 8.12 | 8.58 | 8.71 | 8.66 | 8.67 | 8.53 | 8.40 | 8.28 | 7.48 | 7.05 | 6.57 | 6.14 | 6.41 | 6.56 | 6.11 | 5.84 | 5.34 | 2.62 | 2.23 | 1.78 |
| Property, Plant & Equipment | 0.25 | 0.25 | 0.28 | 0.30 | 0.31 | 0.34 | 0.35 | 0.30 | 0.29 | 0.28 | 0.26 | 0.25 | 0.24 | 0.24 | 0.21 | 0.19 | 0.19 | 0.11 | 0.09 | 0.06 |
| Goodwill | 0.60 | 0.40 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.12 | 0.12 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | -- |
| Intangible Assets | 0.08 | 0.04 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.06 | 0.03 | 0.03 | -- | -- | -- | 0.00 | 0.00 | 0.00 | -- |
| Total Non-current Assets* | 5.47 | 3.59 | 2.68 | 2.38 | 2.29 | 2.15 | 2.11 | 2.01 | 1.83 | 1.87 | 1.97 | 1.70 | 1.63 | 1.39 | 0.87 | 0.67 | 0.55 | 0.43 | 0.39 | 0.28 |
| Total Assets | 13.59 | 12.16 | 11.39 | 11.04 | 10.95 | 10.68 | 10.51 | 10.30 | 9.32 | 8.92 | 8.54 | 7.84 | 8.05 | 7.96 | 6.98 | 6.51 | 5.89 | 3.05 | 2.62 | 2.07 |
| Accounts Payable | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.05 | 0.01 | 0.01 | 0.01 | 0.00 |
| Total Current Liabilities | 2.12 | 2.03 | 1.96 | 1.95 | 1.90 | 1.85 | 1.84 | 1.86 | 1.75 | 1.77 | 1.84 | 1.90 | 1.87 | 1.81 | 1.69 | 1.69 | 1.53 | 1.41 | 1.29 | 1.03 |
| Total Non-current Liabilities* | 0.16 | 0.16 | 0.14 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.15 | 0.15 | 0.17 | 0.19 | 0.19 | 0.20 | 0.17 | 0.16 | 0.17 | 0.14 | 0.14 | 0.13 |
| Total Liabilities | 2.28 | 2.19 | 2.10 | 2.09 | 2.05 | 2.00 | 1.98 | 2.00 | 1.90 | 1.92 | 2.01 | 2.08 | 2.06 | 2.01 | 1.87 | 1.85 | 1.70 | 1.55 | 1.43 | 1.17 |
| Retained Earnings | 7.67 | 6.13 | 5.03 | 4.41 | 4.05 | 3.43 | 3.22 | 3.01 | 2.49 | 2.35 | 2.17 | 2.26 | 2.21 | 2.16 | 1.56 | 1.22 | 0.90 | 0.41 | 0.21 | 0.03 |
| Total Stockholder Equity | 11.30 | 9.97 | 9.29 | 8.95 | 8.90 | 8.68 | 8.53 | 8.30 | 7.41 | 7.00 | 6.52 | 5.76 | 5.99 | 5.95 | 5.11 | 4.66 | 4.19 | 1.50 | 1.20 | 0.90 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q2
2027 | Q1
2027 | Q4
2026 | Q3
2026 | 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 |
|---|
| Total Revenue | 1.28 | 1.24 | 1.25 | 1.23 | 1.22 | 1.17 | 1.18 | 1.18 | 1.16 | 1.14 | 1.15 | 1.14 | 1.14 | 1.11 | 1.12 | 1.10 | 1.10 | 1.07 | 1.07 | 1.05 |
| Cost of Revenue | 0.29 | 0.27 | 0.30 | 0.27 | 0.27 | 0.28 | 0.29 | 0.28 | 0.29 | 0.27 | 0.28 | 0.27 | 0.27 | 0.26 | 0.29 | 0.27 | 0.27 | 0.26 | 0.26 | 0.27 |
| Gross Profit | 0.99 | 0.96 | 0.95 | 0.96 | 0.94 | 0.90 | 0.90 | 0.89 | 0.88 | 0.87 | 0.87 | 0.87 | 0.87 | 0.84 | 0.82 | 0.83 | 0.83 | 0.81 | 0.81 | 0.78 |
| Research & Development | 0.24 | 0.23 | 0.22 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.20 | 0.19 | 0.21 | 0.26 | 0.20 | 0.17 | 0.14 | 0.12 | 0.10 |
| Selling, General & Admin | 0.10 | 0.10 | 0.12 | 0.09 | 0.08 | 0.10 | 0.10 | 0.13 | 0.11 | 0.11 | 0.13 | 0.13 | 0.13 | 0.20 | 0.19 | 0.14 | 0.13 | 0.12 | 0.12 | 0.10 |
| Total Operating Expenses | 0.67 | 0.65 | 0.70 | 0.65 | 0.62 | 0.65 | 0.67 | 0.71 | 0.68 | 0.66 | 0.70 | 0.70 | 0.69 | 0.83 | 0.95 | 0.76 | 0.70 | 0.62 | 0.56 | 0.49 |
| Operating Income | 0.31 | 0.31 | 0.25 | 0.31 | 0.32 | 0.24 | 0.23 | 0.18 | 0.20 | 0.20 | 0.17 | 0.17 | 0.18 | 0.01 | (0.13) | 0.07 | 0.12 | 0.19 | 0.25 | 0.29 |
| Pretax Income | 1.99 | 0.53 | 0.86 | 0.79 | 0.45 | 0.32 | 0.45 | 0.28 | 0.29 | 0.29 | 0.35 | 0.19 | 0.25 | 0.04 | (0.04) | 0.05 | 0.09 | 0.14 | 0.14 | 0.41 |
| Tax Provision | 0.45 | 0.11 | 0.19 | 0.18 | 0.09 | 0.06 | 0.08 | 0.07 | 0.07 | 0.08 | 0.05 | 0.04 | 0.07 | 0.03 | 0.06 | 0.01 | 0.04 | 0.03 | (0.35) | 0.07 |
| Net Income | 1.54 | 0.43 | 0.67 | 0.61 | 0.36 | 0.25 | 0.37 | 0.21 | 0.22 | 0.22 | 0.30 | 0.14 | 0.18 | 0.02 | (0.10) | 0.05 | 0.05 | 0.11 | 0.49 | 0.34 |
| Basic EPS | 5.27 | 1.45 | 2.24 | 2.05 | 1.19 | 0.84 | 1.20 | 0.67 | 0.71 | 0.70 | 0.99 | 0.47 | 0.61 | 0.05 | (0.34) | 0.16 | 0.15 | 0.38 | 1.66 | 1.14 |
| Diluted EPS | 5.15 | 1.42 | 2.20 | 2.01 | 1.16 | 0.81 | 1.16 | 0.66 | 0.70 | 0.69 | 0.98 | 0.45 | 0.59 | 0.05 | (0.34) | 0.16 | 0.15 | 0.37 | 1.61 | 1.11 |
Cash Flow Statement
(in billions USD)| Metric | Q2
2027 | Q1
2027 | Q4
2026 | Q3
2026 | 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 |
|---|
| Operating Cash Flow | 0.49 | 0.52 | 0.35 | 0.63 | 0.52 | 0.49 | 0.42 | 0.48 | 0.45 | 0.59 | 0.35 | 0.49 | 0.34 | 0.42 | 0.21 | 0.30 | 0.26 | 0.53 | 0.21 | 0.39 |
| Capital Expenditures | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.03 | 0.01 | 0.03 | 0.08 | 0.02 | 0.02 | 0.04 | 0.05 | 0.02 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 |
| Free Cash Flow* | 0.47 | 0.50 | 0.34 | 0.61 | 0.51 | 0.46 | 0.42 | 0.46 | 0.37 | 0.57 | 0.33 | 0.45 | 0.29 | 0.40 | 0.18 | 0.27 | 0.23 | 0.50 | 0.19 | 0.37 |
| Investing Cash Flow | (0.07) | (0.48) | 0.05 | (0.14) | (0.06) | (0.13) | -0.00 | (0.45) | (0.54) | (0.11) | (0.32) | (0.36) | (0.02) | (0.48) | (0.26) | 0.45 | (0.47) | (0.04) | (0.49) | (1.00) |
| Financing Cash Flow | (0.40) | (0.39) | (0.35) | (0.47) | (0.49) | (0.49) | (0.33) | (0.30) | (0.26) | (0.14) | 0.02 | (0.01) | 0.03 | 0.01 | 0.01 | (0.56) | (0.26) | (0.13) | 0.01 | (0.04) |
* Derived from reported values