ATH - Athene Holding Ltd.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Revenue | 9,152 | 3,668 | 8,134 | 7,998 | 5,359 | 4,186 | (1,222) | 6,782 | 8,726 | 6,403 | 4,399 | 8,504 | 3,191 | 4,403 | (1,265) | 3,427 | 4,501 | 3,369 | 4,961 | 1,147 | 2,588 | 1,797 | 1,011 | 3,872 | 1,473 | 1,763 | 1,619 | 1,062 | 1,272 | 1,045 | 723 | 1,045 | 224 | 539 | 808 |
| Cost of Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 0 | 0 | 0 | 0 | 0 | 0 | (21,911) | 6,782 | 8,726 | 6,403 | 4,399 | 8,504 | 3,191 | 4,403 | (1,265) | 3,427 | 4,501 | 3,369 | 4,961 | 1,147 | 2,588 | 1,797 | 1,011 | 3,872 | 1,473 | 1,763 | 1,619 | 1,062 | 1,272 | 1,045 | 723 | 1,045 | 224 | 539 | 808 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses | 0 | 0 | 8,134 | 0 | 0 | 0 | 17,916 | (5,497) | (8,006) | (4,413) | (4,260) | (7,250) | (2,399) | (3,410) | 52 | (2,907) | (4,222) | (2,619) | (4,221) | (1,335) | (1,882) | (1,467) | (684) | (3,374) | (1,179) | (1,426) | (1,920) | (661) | (1,234) | (837) | (614) | (808) | (145) | (406) | (649) |
| Operating Expenses | 0 | 0 | 8,134 | 0 | 0 | 0 | 17,916 | (5,497) | (8,006) | (4,413) | (4,260) | (7,250) | (2,399) | (3,410) | 52 | (2,907) | (4,222) | (2,619) | (4,221) | (1,335) | (1,882) | (1,467) | (684) | (3,374) | (1,179) | (1,426) | (1,224) | (661) | (1,234) | (837) | (614) | (808) | (145) | (406) | (649) |
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Income | 0 | 0 | 0 | 0 | 0 | 0 | (3,995) | 1,285 | 720 | 1,990 | 139 | 1,254 | 792 | 993 | (1,213) | 520 | 279 | 750 | 740 | (188) | 706 | 330 | 327 | 498 | 294 | 337 | 395 | 401 | 38 | 208 | 109 | 237 | 79 | 133 | 159 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 52 | (52) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 1 | 17 | 4 | 6 | 5 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||||
| EBITDA | 1,567 | 337 | (1,674) | 88 | 1,211 | 1,201 | 2,064.9 | 1,285.1 | 720 | 1,990 | 676 | 1,254.1 | 792.1 | 993.1 | (1,213.0) | 520.0 | 279 | 750 | 740 | (188) | 706 | 330 | 327 | 498 | 294 | 337 | 395 | 401 | 38 | 208 | 109 | 237 | 79 | 133 | 159 |
| EBIT | 0 | 0 | (1,586) | 0 | 652 | 934 | 1,639 | 1,285 | 720 | 1,990 | 139 | 1,254 | 792 | 993 | (1,213) | 520 | 279 | 750 | 740 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 425 | 0 | 0 | 118 | 263 | 89 | 144 | 169 |
| Income Before Tax | 1,904 | 191 | 1,377 | 2,144 | 652 | 934 | 1,587 | 1,337 | 720 | 1,990 | 139 | 1,483 | 1,024 | 1,081 | (1,382) | 533 | 279 | 750 | 740 | (188) | 706 | 330 | 327 | 498 | 294 | 337 | 395 | 386 | 38 | 208 | 108 | 220 | 75 | 127 | 170 |
| Income Tax Expense | 217 | 1,673 | 411 | 266 | 34 | 175 | 406 | 190 | (50) | 184 | 62 | 161 | 140 | 150 | (166) | 69 | (14) | 30 | 32 | (69) | 66 | 66 | 59 | 34 | 20 | 11 | 22 | 18 | (88) | 15 | 1 | (22) | 3 | 20 | 13 |
| Net Income | 1,687 | (1,482) | 523 | 1,259 | 464 | 465 | 1,181 | 1,147 | 733 | 1,417 | 614 | 1,093 | 652 | 843 | (1,047) | 451 | 293 | 720 | 708 | (119) | 640 | 264 | 268 | 464 | 274 | 326 | 373 | 368 | 126 | 193 | 107 | 242 | 72 | 107 | 141 |
| Per Share Data | |||||||||||||||||||||||||||||||||||
| EPS (Basic) | – | – | 2.73 | – | – | – | 6.16 | 5.98 | 3.82 | 7.40 | 3.21 | 5.72 | 3.38 | 4.35 | -5.39 | 2.54 | 1.59 | 3.77 | 3.65 | -0.60 | 3.24 | 1.34 | 1.36 | 2.36 | 1.40 | 1.67 | 1.94 | 1.95 | 0.63 | 0.96 | 0.53 | 1.21 | 0.36 | 0.53 | 0.70 |
| EPS (Diluted) | – | – | 2.73 | – | – | – | 6.16 | 5.98 | 3.69 | 7.15 | 3.12 | 5.58 | 3.31 | 4.28 | -5.39 | 2.53 | 1.58 | 3.75 | 3.64 | -0.60 | 3.24 | 1.34 | 1.36 | 2.35 | 1.39 | 1.65 | 1.87 | 1.80 | 0.63 | 0.96 | 0.53 | 1.21 | 0.36 | 0.53 | 0.70 |
| Shares Outstanding | 0 | 0 | 191.7 | 191.7 | 191.7 | 191.7 | 191.7 | 191.7 | 191.7 | 191.5 | 191.3 | 191.1 | 193.1 | 193.9 | 194.3 | 177.3 | 184.3 | 191.2 | 194 | 197.1 | 197.3 | 197.3 | 197.1 | 196.7 | 196.3 | 195.7 | 192.5 | 189.2 | 200.7 | 200.2 | 200.2 | 200.2 | 200.2 | 200.2 | 200.2 |
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 23,540 | 17,852 | 14,994 | 14,183 | 10,329 | 11,023 | 807 | 9,633 | 7,753 | 8,057 | 6,427 | 7,704 | 7,548 | 6,240 | 5,419 | 4,240 | 3,836 | 4,848 | 3,023 | 2,913 | 3,725 | 3,610 | 2,738 | 4,892 | 3,608 | 3,480 | 2,565 | 2,459 | 2,560 | 3,313 | 2,737 | 2,720 |
| Short-Term Investments | 0 | 8 | 192,597 | 22 | 16 | 71 | 0 | 110,700 | 107,543 | 99,986 | 93,078 | 89,595 | 79,010 | 79,169 | 69,800 | 75,774 | 73,842 | 68,906 | 66,494 | 60,893 | 61,369 | 61,179 | 59,438 | 62,090 | 59,532 | 57,919 | 186 | 53,091 | 53,898 | 50,471 | 49,220 | 48,721 |
| Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,594 | 4,565 | 4,627 | 4,690 | 4,848 | 5,104 | 5,310 | 5,087 | 4,863 | 5,697 | 5,678 | 5,647 | 5,534 | 5,201 | 4,847 | 4,834 | 4,972 | 5,797 | 5,987 | 6,547 | 6,108 | 6,279 | 6,309 | 6,494 | 7,370 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 23,540 | 17,860 | 207,591 | 14,205 | 10,345 | 11,094 | 807 | 124,927 | 119,861 | 112,670 | 104,195 | 102,147 | 91,662 | 90,719 | 80,306 | 84,877 | 83,375 | 79,432 | 75,164 | 69,340 | 70,295 | 69,636 | 67,010 | 71,954 | 68,937 | 67,386 | 9,298 | 61,658 | 62,737 | 60,093 | 58,451 | 58,811 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 4,079 | 0 | 4,072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 844 | 0 | 0 | 0 | 0 | 115,991 | 112,181 | 104,506 | 96,881 | 93,821 | 83,223 | 82,405 | 72,752 | 78,940 | 77,324 | 72,305 | 69,582 | 63,512 | 64,121 | 63,937 | 62,215 | 65,252 | 62,576 | 60,962 | 186 | 56,034 | 56,971 | 54,333 | 52,956 | 52,437 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 23,682 | (115,991) | (112,181) | (104,506) | (96,881) | (93,821) | (83,223) | (82,405) | (72,752) | (78,940) | (77,324) | (72,305) | (69,582) | (63,512) | (64,121) | (63,937) | (62,215) | (65,252) | (62,576) | (60,962) | (186) | (56,034) | (56,971) | (54,333) | (52,956) | (52,437) |
| Total Non-Current Assets | 4,079 | 0 | 4,916 | 0 | 0 | 0 | 23,682 | 115,991 | 112,181 | 104,506 | 96,881 | 93,821 | 83,223 | 82,405 | 72,752 | 78,940 | 77,324 | 72,305 | 69,582 | 63,512 | 64,121 | 63,937 | 62,215 | 65,252 | 62,576 | 60,962 | 186 | 56,034 | 56,971 | 54,333 | 52,956 | 52,437 |
| Total Assets | 472,879 | 385,272 | 442,205 | 365,225 | 341,969 | 318,357 | 24,489 | 233,098 | 222,413 | 213,884 | 204,625 | 201,288 | 189,914 | 182,313 | 141,589 | 146,125 | 144,202 | 138,980 | 132,857 | 125,505 | 118,204 | 114,755 | 93,557 | 99,747 | 96,061 | 93,594 | 89,220 | 86,719 | 86,999 | 84,300 | 79,251 | 80,853 |
| Current Liabilities | ||||||||||||||||||||||||||||||||
| Account Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,681 | 0 | 0 | 51 | 212 | 45 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 | 475 | 0 | 0 | 0 | 0 | 0 | 183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1,681) | 0 | 0 | (51) | (212) | (45) |
| Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 | 475 | 0 | 0 | 0 | 0 | 0 | 183 | 0 | 0 | 0 | 0 | 1,681 | 0 | 0 | 51 | 212 | 45 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,964 | 2,469 | 2,468 | 1,977 | 1,976 | 1,487 | 1,486 | 986 | 992 | 992 | 991 | 991 | 991 | 991 | 991 | 992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,964 | 2,469 | 2,468 | 1,977 | 1,976 | 1,487 | 1,486 | 986 | 992 | 992 | 991 | 991 | 991 | 991 | 991 | 992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 |
| Total Liabilities | 438,074 | 26,868 | 10,221 | 26,722 | 24,357 | 21,136 | 8,129 | 212,968 | 202,024 | 193,878 | 187,334 | 182,631 | 173,971 | 167,602 | 131,649 | 132,734 | 130,657 | 126,615 | 122,740 | 117,229 | 109,135 | 106,250 | 84,862 | 90,539 | 87,392 | 85,310 | 81,623 | 79,814 | 79,926 | 77,863 | 73,603 | 75,491 |
| Stockholders' Equity | ||||||||||||||||||||||||||||||||
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 2,440 | 0 | 3,895 | 0 | 0 | 0 | 2,237 | 11,033 | 10,727 | 10,029 | 8,647 | 8,073 | 7,010 | 6,437 | 5,613 | 6,939 | 6,668 | 6,461 | 5,963 | 5,286 | 5,527 | 4,887 | 4,625 | 4,321 | 4,046 | 3,772 | 3,488 | 3,117 | 2,750 | 2,592 | 2,412 | 2,318 |
| Accumulated Other Comprehensive Income | (3,213) | 0 | 0 | 0 | 0 | 0 | (5,465) | 2,430 | 3,011 | 3,337 | 2,021 | 3,971 | 2,888 | 2,184 | (1,174) | 2,281 | 2,442 | 1,760 | 706 | (472) | 43 | 126 | 585 | 1,415 | 1,162 | 1,060 | 673 | 367 | 920 | 569 | (49) | (237) |
| Total Stockholders' Equity | 18,556 | 358,404 | 20,492 | 338,503 | 317,612 | 297,221 | 16,360 | 20,130 | 20,389 | 20,006 | 17,291 | 18,657 | 15,943 | 14,711 | 9,940 | 13,391 | 13,545 | 12,365 | 10,117 | 8,276 | 9,069 | 8,505 | 8,695 | 9,208 | 8,669 | 8,284 | 7,597 | 6,905 | 7,073 | 6,437 | 5,648 | 5,362 |
| Total Liabilities & Equity | 472,879 | 385,272 | 442,205 | 365,225 | 341,969 | 318,357 | 24,489 | 233,098 | 222,413 | 213,884 | 204,625 | 201,288 | 189,914 | 182,313 | 141,589 | 146,125 | 144,202 | 138,980 | 132,857 | 125,505 | 118,204 | 114,755 | 93,557 | 99,747 | 96,061 | 93,594 | 89,220 | 86,719 | 86,999 | 84,300 | 79,251 | 80,853 |
| Debt Metrics | ||||||||||||||||||||||||||||||||
| Total Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,964 | 2,469 | 2,468 | 1,977 | 1,976 | 1,487 | 1,486 | 1,386 | 1,467 | 992 | 991 | 991 | 991 | 991 | 1,174 | 992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 |
| Net Debt | (23,540) | (17,852) | (14,994) | (14,183) | (10,329) | (11,023) | (807) | (6,669) | (5,284) | (5,589) | (4,450) | (5,728) | (6,061) | (4,754) | (4,033) | (2,773) | (2,844) | (3,857) | (2,032) | (1,922) | (2,734) | (2,436) | (1,746) | (4,892) | (3,608) | (3,480) | (2,565) | (2,459) | (2,560) | (3,313) | (2,737) | (2,220) |
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||||||||
| Net Income | 3,169 | (1,482) | (3,617) | 2,146 | 712 | 465 | (2,764) | 733 | 1,417 | 614 | 1,093 | 652 | 843 | (1,047) | 451 | 293 | 720 | 708 | (119) | 640 | 264 | 268 | 464 | 274 | 326 | 373 | 368 | 126 | 193 | 107 | 242 | 72 | 107 | 141 |
| Depreciation & Amortization | 13 | 337 | (914) | 88 | 559 | 267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 0 | 0 | 0 | 4,283 | (4,283) | 0 | (7,677) | 4,283 | 869 | 2,525 | 3,285 | 93 | 832 | 77 | 1,060 | 144 | 431 | 1,196 | 594 | 1,017 | 237 | 182 | 2,365 | 461 | 760 | 629 | 70 | 461 | 311 | 255 | 341 | (368) | (124) | 174 |
| Other Non-Cash Items | (2,221) | 1,980 | 2,474 | (1,544) | (269) | (306) | 2,844 | (253) | (1,414) | (1,513) | (1,149) | (1,222) | (1,044) | 1,741 | (840) | (35) | (577) | (895) | 1,158 | (948) | (561) | 116 | (1,006) | (496) | (455) | (589) | (250) | (313) | (201) | 10 | (220) | 521 | 212 | (149) |
| Operating Cash Flow | 961 | 835 | (2,057) | 4,973 | (3,281) | 426 | (7,597) | 4,763 | 872 | 1,626 | 3,229 | (477) | 631 | 771 | 671 | 402 | 574 | 1,009 | 1,639 | 716 | (54) | 573 | 1,828 | 269 | 644 | 429 | 231 | 260 | 352 | 356 | 312 | 286 | 236 | 215 |
| Investing Activities | ||||||||||||||||||||||||||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (296) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | (48) | (13,001) | 13,001 | 0 | 34,812 | (13,001) | (11,225) | (10,784) | (11,529) | (5,541) | (6,958) | (5,111) | (6,766) | (4,663) | (4,369) | (5,498) | (4,266) | (3,951) | (4,296) | (6,594) | (6,087) | (5,103) | (5,558) | (4,913) | (4,371) | (5,076) | (2,824) | (2,826) | (4,511) | (2,753) | (4,200) | (2,849) |
| Sales/Maturities of Investments | 0 | 0 | 60 | 6,892 | (6,892) | 0 | (19,949) | 6,892 | 8,194 | 4,905 | 4,999 | 3,310 | 2,925 | 5,316 | 5,456 | 3,468 | 3,966 | 2,816 | 3,919 | 3,541 | 4,390 | 3,846 | 4,446 | 4,082 | 4,285 | 3,407 | 3,598 | 3,326 | 2,635 | 3,012 | 4,850 | 2,653 | 3,266 | 2,892 |
| Other Investing Activities | (7,862) | (7,876) | 49,490 | 1,204 | (34,793) | (16,715) | 2,791 | (2,068) | (1,358) | (1,004) | (1,188) | (132) | (325) | (580) | (1,387) | (2,046) | (839) | (94) | (1,680) | (1,832) | (1,114) | 160 | 326 | (841) | (227) | 366 | (143) | 101 | 27 | (61) | 403 | 19 | (34) | 212 |
| Investing Cash Flow | (7,862) | (7,876) | 49,502 | (4,905) | (28,684) | (16,715) | 17,654 | (8,177) | (4,389) | (6,883) | (7,718) | (2,363) | (4,358) | (378) | (2,697) | (3,241) | (1,242) | (2,776) | (2,027) | (2,242) | (1,020) | (2,884) | (1,315) | (1,862) | (1,500) | (1,140) | (916) | (1,649) | (162) | 125 | 742 | (81) | (968) | 255 |
| Financing Activities | ||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | (4) | (3) | (97) | 0 | (328) | (284) | (121) | (376) | (51) | (100) | 0 | (2) | (3) | (2) | 0 | (6) | (2) | (18) | (1) | 0 | (1) | (1) | 0 | (1) | (1) |
| Dividends Paid | 0 | 0 | (161) | 0 | 0 | 0 | (226) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0 | 0 | 1,038 | 3,201 | (3,201) | 0 | (9,421) | 3,201 | 5,270 | 3,788 | 4,155 | 4,100 | 5,264 | 970 | 2,633 | 1,635 | 2,387 | 1,882 | (150) | 1,681 | 2,037 | 139 | 769 | 1,710 | 1,756 | 813 | 595 | 634 | 400 | (474) | 99 | (1,041) | 530 | (499) |
| Financing Cash Flow | 0 | 0 | 877 | 3,201 | (3,201) | 0 | (9,647) | 3,201 | 5,270 | 3,788 | 4,155 | 4,100 | 5,264 | 970 | 2,633 | 1,635 | 2,387 | 1,882 | (150) | 1,681 | 2,037 | 139 | 769 | 1,710 | 1,756 | 813 | 595 | 634 | 400 | (474) | 99 | (1,041) | 530 | (499) |
| Cash Position | ||||||||||||||||||||||||||||||||||
| Net Change in Cash | 0 | 0 | 0 | 0 | 0 | 0 | (7,703) | (216) | 1,753 | (1,469) | (332) | 1,253 | 1,538 | 1,341 | 607 | (1,204) | 1,719 | 115 | (538) | 155 | 963 | (2,172) | 1,284 | 128 | 915 | 106 | (101) | (753) | 576 | 17 | 1,149 | (836) | (202) | (29) |
| Cash at Beginning | 0 | 0 | 0 | 0 | 8,510 | 0 | 8,510 | 8,726 | 6,973 | 8,442 | 8,774 | 7,521 | 5,983 | 4,642 | 4,035 | 5,239 | 3,520 | 3,405 | 3,943 | 3,788 | 2,825 | 4,997 | 3,608 | 3,480 | 2,565 | 2,459 | 2,560 | 3,313 | 2,737 | 2,720 | 1,571 | 2,407 | 2,609 | 2,638 |
| Cash at End | 0 | 0 | 943 | 0 | 0 | 0 | 807 | 8,510 | 8,726 | 6,973 | 8,442 | 8,774 | 7,521 | 5,983 | 4,642 | 4,035 | 5,239 | 3,520 | 3,405 | 3,943 | 3,788 | 2,825 | 4,892 | 3,608 | 3,480 | 2,565 | 2,459 | 2,560 | 3,313 | 2,737 | 2,720 | 1,571 | 2,407 | 2,609 |
| Free Cash Flow | 961 | 835 | (2,057) | 4,973 | (3,281) | 426 | (7,597) | 4,763 | 872 | 1,626 | 3,229 | (477) | 631 | 771 | 671 | 402 | 574 | 1,009 | 1,639 | 716 | (54) | 573 | 1,828 | 269 | 644 | 429 | 231 | 260 | 352 | 356 | 312 | 286 | 236 | 215 |
| Key Metrics | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||||||
| Revenue | 9,152 | 3,668 | 8,134 | 7,998 | 5,359 | 4,186 | (1,222) | 6,782 | 8,726 | 6,403 | 4,399 | 8,504 | 3,191 | 4,403 | (1,265) | 3,427 | 4,501 | 3,369 | 4,961 | 1,147 | 2,588 | 1,797 | 1,011 | 3,872 | 1,473 | 1,763 | 1,619 | 1,062 | 1,272 | 1,045 | 723 | 1,045 | 224 | 539 | 808 |
| Gross Profit | 0 | 0 | 0 | 0 | 0 | 0 | (21,911) | 6,782 | 8,726 | 6,403 | 4,399 | 8,504 | 3,191 | 4,403 | (1,265) | 3,427 | 4,501 | 3,369 | 4,961 | 1,147 | 2,588 | 1,797 | 1,011 | 3,872 | 1,473 | 1,763 | 1,619 | 1,062 | 1,272 | 1,045 | 723 | 1,045 | 224 | 539 | 808 |
| Operating Income | 0 | 0 | 0 | 0 | 0 | 0 | (3,995) | 1,285 | 720 | 1,990 | 139 | 1,254 | 792 | 993 | (1,213) | 520 | 279 | 750 | 740 | (188) | 706 | 330 | 327 | 498 | 294 | 337 | 395 | 401 | 38 | 208 | 109 | 237 | 79 | 133 | 159 |
| Net Income | 1,687 | (1,482) | 523 | 1,259 | 464 | 465 | 1,181 | 1,147 | 733 | 1,417 | 614 | 1,093 | 652 | 843 | (1,047) | 451 | 293 | 720 | 708 | (119) | 640 | 264 | 268 | 464 | 274 | 326 | 373 | 368 | 126 | 193 | 107 | 242 | 72 | 107 | 141 |
| EPS (Diluted) | – | – | 2.73 | – | – | – | 6.16 | 5.98 | 3.69 | 7.15 | 3.12 | 5.58 | 3.31 | 4.28 | -5.39 | 2.53 | 1.58 | 3.75 | 3.64 | -0.60 | 3.24 | 1.34 | 1.36 | 2.35 | 1.39 | 1.65 | 1.87 | 1.80 | 0.63 | 0.96 | 0.53 | 1.21 | 0.36 | 0.53 | 0.70 |
| Balance Sheet | |||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 23,540 | 17,852 | 14,994 | 14,183 | 10,329 | 11,023 | 807 | 9,633 | 7,753 | 8,057 | 6,427 | 7,704 | 7,548 | 6,240 | 5,419 | 4,240 | 3,836 | 4,848 | 3,023 | 2,913 | 3,725 | 3,610 | 2,738 | 4,892 | 3,608 | 3,480 | 2,565 | 2,459 | 2,560 | 3,313 | 2,737 | 2,720 | |||
| Total Assets | 472,879 | 385,272 | 442,205 | 365,225 | 341,969 | 318,357 | 24,489 | 233,098 | 222,413 | 213,884 | 204,625 | 201,288 | 189,914 | 182,313 | 141,589 | 146,125 | 144,202 | 138,980 | 132,857 | 125,505 | 118,204 | 114,755 | 93,557 | 99,747 | 96,061 | 93,594 | 89,220 | 86,719 | 86,999 | 84,300 | 79,251 | 80,853 | |||
| Total Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,964 | 2,469 | 2,468 | 1,977 | 1,976 | 1,487 | 1,486 | 1,386 | 1,467 | 992 | 991 | 991 | 991 | 991 | 1,174 | 992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | |||
| Stockholders' Equity | 18,556 | 358,404 | 20,492 | 338,503 | 317,612 | 297,221 | 16,360 | 20,130 | 20,389 | 20,006 | 17,291 | 18,657 | 15,943 | 14,711 | 9,940 | 13,391 | 13,545 | 12,365 | 10,117 | 8,276 | 9,069 | 8,505 | 8,695 | 9,208 | 8,669 | 8,284 | 7,597 | 6,905 | 7,073 | 6,437 | 5,648 | 5,362 | |||
| Cash Flow | |||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 961 | 835 | (2,057) | 4,973 | (3,281) | 426 | (7,597) | 4,763 | 872 | 1,626 | 3,229 | (477) | 631 | 771 | 671 | 402 | 574 | 1,009 | 1,639 | 716 | (54) | 573 | 1,828 | 269 | 644 | 429 | 231 | 260 | 352 | 356 | 312 | 286 | 236 | 215 | |
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Free Cash Flow | 961 | 835 | (2,057) | 4,973 | (3,281) | 426 | (7,597) | 4,763 | 872 | 1,626 | 3,229 | (477) | 631 | 771 | 671 | 402 | 574 | 1,009 | 1,639 | 716 | (54) | 573 | 1,828 | 269 | 644 | 429 | 231 | 260 | 352 | 356 | 312 | 286 | 236 | 215 | |