Corebridge Financial, Inc.
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
| Total revenue |
2.89 |
2.68 |
2.36 |
1.88 |
22.10 |
15.06 |
13.21 |
15.03 |
| Cost of revenue |
0.55 |
0.55 |
0.58 |
0.53 |
8.05 |
11.59 |
10.51 |
|
| Gross profit |
2.34 |
2.12 |
1.78 |
1.35 |
14.05 |
-3.31 |
-3.01 |
15.03 |
| Selling, general and administrative |
2.00 |
2.09 |
2.36 |
2.32 |
2.10 |
2.03 |
1.98 |
|
| Research and development |
|
|
|
|
|
|
|
|
| Other operating expenses |
0.88 |
-2.77 |
-1.52 |
-11.47 |
1.82 |
6.78 |
5.71 |
3.36 |
| Operating income |
-0.54 |
2.80 |
0.94 |
10.49 |
10.13 |
-5.33 |
-4.98 |
4.40 |
| Non-operating income (net) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.18 |
5.12 |
-4.57 |
| Income before tax |
-0.54 |
2.80 |
0.94 |
10.49 |
10.13 |
0.85 |
0.14 |
-0.17 |
| Income tax expense |
-0.15 |
0.60 |
-0.10 |
2.01 |
1.84 |
-0.02 |
-0.17 |
-0.13 |
| Net income |
-0.37 |
2.23 |
1.10 |
8.16 |
7.36 |
0.64 |
0.05 |
-0.08 |
Show Quarterly Income Statement
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
| Total revenue |
4.04 |
0.72 |
0.72 |
0.74 |
0.71 |
0.71 |
0.70 |
0.64 |
0.63 |
0.60 |
0.58 |
0.61 |
0.56 |
4.31 |
0.49 |
0.40 |
0.42 |
6.95 |
0.41 |
3.69 |
7.34 |
2.87 |
| Cost of revenue |
0.98 |
0.13 |
0.14 |
0.14 |
0.15 |
0.15 |
0.13 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.17 |
2.47 |
0.15 |
0.13 |
0.08 |
0.09 |
0.08 |
0.10 |
0.11 |
|
| Gross profit |
3.06 |
0.59 |
0.59 |
0.60 |
0.56 |
0.56 |
0.57 |
0.50 |
0.49 |
0.47 |
0.45 |
0.48 |
0.39 |
1.84 |
0.34 |
0.27 |
0.34 |
-0.09 |
0.33 |
-0.10 |
-0.11 |
2.87 |
| Selling, general and administrative |
0.47 |
0.48 |
0.48 |
0.54 |
0.54 |
0.49 |
0.49 |
0.53 |
0.57 |
0.56 |
0.61 |
0.60 |
0.58 |
0.58 |
0.58 |
0.58 |
0.59 |
0.55 |
0.52 |
0.49 |
0.54 |
0.32 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
2.49 |
-0.86 |
0.15 |
0.67 |
0.88 |
-2.86 |
1.67 |
-0.49 |
-1.10 |
1.67 |
-2.63 |
-1.04 |
0.48 |
1.57 |
-3.41 |
-3.63 |
-4.54 |
-5.27 |
-2.14 |
-0.17 |
-4.62 |
-0.19 |
| Operating income |
0.10 |
0.97 |
-0.04 |
-0.61 |
-0.86 |
2.93 |
-1.59 |
0.46 |
1.02 |
-1.76 |
2.46 |
0.91 |
-0.67 |
-0.31 |
3.17 |
3.33 |
4.30 |
4.62 |
1.95 |
-0.42 |
3.97 |
2.75 |
| Non-operating income (net) |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.91 |
| Income before tax |
0.10 |
0.97 |
-0.04 |
-0.61 |
-0.86 |
2.93 |
-1.59 |
0.46 |
1.02 |
-1.76 |
2.46 |
0.91 |
-0.67 |
-0.31 |
3.17 |
3.33 |
4.30 |
4.62 |
1.95 |
-0.42 |
3.97 |
-0.16 |
| Income tax expense |
0.16 |
0.17 |
-0.18 |
0.06 |
-0.21 |
0.70 |
-0.41 |
0.12 |
0.19 |
-0.43 |
0.39 |
0.16 |
-0.22 |
-0.14 |
0.64 |
0.65 |
0.86 |
0.88 |
0.38 |
-0.18 |
0.76 |
-0.09 |
| Net income |
-0.05 |
0.81 |
0.14 |
-0.66 |
-0.66 |
2.17 |
-1.18 |
0.37 |
0.88 |
-1.31 |
2.10 |
0.77 |
-0.46 |
-0.21 |
2.41 |
2.59 |
3.37 |
3.12 |
1.42 |
-0.30 |
3.12 |
-0.22 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
| Cash and cash equivalents |
0.45 |
0.81 |
0.61 |
0.55 |
0.54 |
0.65 |
0.60 |
|
| Short-term investments |
66.09 |
63.11 |
170.86 |
161.19 |
204.04 |
207.18 |
|
|
| Accounts receivable, net |
0.65 |
0.71 |
0.59 |
0.92 |
0.88 |
0.86 |
0.65 |
|
| Inventories |
|
|
-172.07 |
-7.84 |
-166.08 |
-170.49 |
|
|
| Other current assets |
53.83 |
|
10.16 |
7.84 |
-157.42 |
-157.85 |
33.92 |
|
| Total current assets |
67.19 |
64.63 |
172.07 |
162.66 |
48.04 |
50.84 |
0.60 |
|
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
| Intangible assets |
8.89 |
10.29 |
10.01 |
10.56 |
8.06 |
7.36 |
8.07 |
|
| Long-term investments |
200.54 |
181.14 |
175.50 |
221.93 |
206.36 |
208.57 |
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
| Total assets |
413.55 |
389.40 |
379.27 |
364.22 |
416.21 |
410.16 |
382.48 |
|
|
| Accounts payable |
|
|
25.96 |
26.55 |
35.14 |
36.79 |
|
|
| Short-term debt |
9.36 |
1.10 |
0.25 |
1.50 |
8.32 |
|
|
|
| Current portion of long-term debt |
0.00 |
1.10 |
0.25 |
1.50 |
8.32 |
0.00 |
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
| Other current liabilities |
23.65 |
-1.10 |
-0.25 |
-35.71 |
-66.55 |
-36.79 |
39.82 |
|
| Long-term debt |
10.91 |
11.29 |
11.62 |
34.42 |
7.36 |
11.25 |
|
|
| Capital lease obligations |
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
313.19 |
336.46 |
322.29 |
|
|
| Total liabilities |
399.59 |
377.07 |
366.64 |
355.07 |
387.28 |
370.32 |
11.08 |
|
|
| Common stock and paid-in capital |
-5.17 |
-7.80 |
-5.81 |
-6.97 |
18.23 |
37.23 |
371.40 |
0.00 |
| Retained earnings |
18.37 |
19.26 |
17.57 |
16.12 |
8.86 |
0.00 |
|
|
| Common shares outstanding |
539 |
599 |
645 |
647 |
645 |
645 |
645 |
645 |
Show Quarterly Balance Sheet
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
| Cash and cash equivalents |
0.37 |
0.45 |
0.32 |
0.29 |
0.39 |
0.81 |
0.53 |
0.64 |
0.41 |
0.61 |
0.57 |
0.75 |
0.47 |
0.55 |
0.38 |
0.46 |
0.58 |
0.54 |
0.52 |
|
|
0.65 |
| Short-term investments |
4.73 |
66.09 |
64.15 |
62.94 |
64.83 |
63.11 |
65.47 |
63.86 |
61.12 |
170.86 |
156.11 |
160.97 |
163.07 |
161.19 |
156.21 |
166.93 |
185.08 |
204.04 |
|
|
|
207.18 |
| Accounts receivable, net |
0.53 |
0.65 |
0.62 |
0.67 |
0.67 |
0.71 |
0.69 |
0.62 |
0.59 |
0.59 |
0.72 |
0.74 |
0.75 |
0.92 |
0.70 |
1.19 |
1.10 |
0.88 |
|
|
|
0.86 |
| Inventories |
|
|
|
|
|
|
-11.27 |
-54.30 |
-52.38 |
-172.07 |
-116.24 |
-120.73 |
-123.07 |
-9.97 |
-10.22 |
-10.89 |
-10.96 |
-8.66 |
|
|
|
|
| Other current assets |
|
60.42 |
|
59.13 |
|
-64.63 |
11.27 |
0.48 |
10.38 |
10.16 |
10.20 |
9.58 |
9.13 |
9.97 |
10.22 |
10.89 |
33.07 |
33.35 |
|
|
|
-157.85 |
| Total current assets |
0.91 |
67.19 |
65.09 |
63.90 |
65.89 |
64.63 |
66.69 |
65.12 |
62.11 |
172.07 |
157.39 |
51.31 |
50.34 |
162.66 |
157.28 |
168.57 |
186.77 |
205.46 |
0.52 |
|
|
50.84 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
|
8.89 |
8.81 |
10.44 |
10.33 |
10.29 |
10.20 |
10.13 |
10.05 |
10.01 |
9.97 |
10.72 |
10.64 |
10.56 |
13.32 |
12.23 |
10.24 |
8.06 |
7.95 |
|
|
7.36 |
| Long-term investments |
198.94 |
200.54 |
197.15 |
189.75 |
186.87 |
181.14 |
188.70 |
177.43 |
177.69 |
175.50 |
160.42 |
224.38 |
225.65 |
221.93 |
215.60 |
170.28 |
187.86 |
206.36 |
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
381.40 |
413.55 |
411.29 |
399.16 |
390.02 |
389.40 |
399.42 |
382.49 |
385.59 |
379.27 |
355.59 |
367.47 |
366.69 |
364.22 |
354.60 |
368.27 |
394.67 |
416.21 |
414.23 |
|
|
410.16 |
|
| Accounts payable |
|
|
|
|
|
|
25.91 |
24.94 |
25.32 |
25.96 |
24.34 |
26.01 |
26.63 |
26.55 |
26.56 |
28.59 |
31.50 |
35.14 |
|
|
|
36.79 |
| Short-term debt |
|
9.36 |
9.36 |
0.10 |
1.10 |
1.10 |
|
0.25 |
0.25 |
0.25 |
1.00 |
1.50 |
1.50 |
1.50 |
1.50 |
1.90 |
8.35 |
8.32 |
|
|
|
|
| Current portion of long-term debt |
|
0.00 |
0.00 |
0.10 |
1.10 |
1.10 |
0.00 |
0.25 |
0.25 |
0.25 |
1.00 |
1.50 |
1.50 |
1.50 |
1.50 |
1.90 |
8.35 |
8.32 |
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
|
23.65 |
23.98 |
|
|
-1.10 |
-53.76 |
-0.25 |
-0.25 |
-0.25 |
-1.00 |
-29.31 |
-29.88 |
-35.71 |
-36.27 |
-30.48 |
-39.84 |
-43.46 |
|
|
|
|
| Long-term debt |
10.92 |
10.91 |
11.02 |
11.25 |
11.21 |
11.29 |
12.01 |
11.49 |
11.65 |
11.62 |
10.97 |
36.54 |
37.19 |
34.42 |
34.43 |
13.66 |
7.31 |
7.36 |
|
|
|
|
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
317.96 |
315.53 |
313.19 |
304.28 |
|
|
|
|
|
|
|
| Total liabilities |
369.86 |
399.59 |
396.97 |
385.99 |
377.19 |
377.07 |
384.98 |
370.68 |
373.20 |
366.64 |
346.34 |
356.00 |
354.23 |
355.07 |
346.20 |
355.12 |
373.54 |
387.28 |
7.76 |
|
|
370.32 |
|
| Common stock and paid-in capital |
-7.40 |
-5.17 |
-4.14 |
-5.37 |
-6.48 |
-7.80 |
-3.61 |
-7.54 |
-6.73 |
-5.81 |
-11.40 |
-7.25 |
-6.04 |
-7.91 |
-9.25 |
-2.76 |
7.45 |
18.23 |
36.51 |
0.00 |
39.83 |
37.23 |
| Retained earnings |
18.20 |
18.37 |
17.68 |
17.67 |
18.46 |
19.26 |
17.22 |
18.54 |
18.31 |
17.57 |
19.77 |
17.81 |
17.59 |
16.12 |
16.78 |
14.64 |
12.03 |
8.86 |
|
|
|
|
| Common shares outstanding |
474 |
512 |
541 |
550 |
558 |
571 |
587 |
613 |
625 |
633 |
641 |
652 |
651 |
649 |
646 |
645 |
645 |
645 |
645 |
645 |
645 |
645 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
| Net income |
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.56 |
0.19 |
0.37 |
1.02 |
0.56 |
0.33 |
0.29 |
0.09 |
| Stock-based compensation |
|
|
0.06 |
0.08 |
0.09 |
0.07 |
0.07 |
|
| Change in inventory |
|
|
|
|
|
|
|
|
| Other working capital changes |
1.47 |
1.96 |
2.93 |
1.60 |
1.81 |
2.93 |
2.08 |
3.12 |
| Capital expenditures |
0.00 |
0.00 |
0.00 |
0.00 |
-1.28 |
-0.32 |
-4.23 |
0.00 |
| Others incl. marketable securities changes |
-13.33 |
-11.54 |
-5.48 |
-7.25 |
-0.68 |
-7.59 |
-6.15 |
-4.74 |
| Dividend payout |
-0.51 |
-0.54 |
-1.72 |
-0.88 |
-1.58 |
-0.47 |
-1.62 |
-2.66 |
| Common stock repurchases |
-2.12 |
-1.79 |
-0.50 |
-0.33 |
0.00 |
|
|
|
| Net Debt Issuance |
13.57 |
11.92 |
4.33 |
5.81 |
0.77 |
5.14 |
9.54 |
4.17 |
|
| Change in cash |
-0.37 |
0.20 |
-0.01 |
0.04 |
-0.32 |
0.08 |
-0.01 |
-0.02 |
Show Quarterly Cash Flow
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.17 |
0.17 |
0.20 |
0.09 |
0.09 |
0.06 |
0.04 |
0.03 |
0.06 |
0.02 |
0.11 |
0.13 |
0.11 |
-0.03 |
0.14 |
0.17 |
0.16 |
-0.01 |
0.19 |
-0.05 |
0.44 |
-0.18 |
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
0.06 |
|
|
|
0.08 |
|
|
|
0.09 |
|
0.01 |
0.03 |
0.07 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
-0.17 |
1.71 |
-0.18 |
-0.35 |
0.29 |
1.42 |
0.05 |
-0.04 |
0.53 |
0.68 |
0.91 |
1.14 |
0.20 |
0.45 |
1.48 |
0.37 |
-0.16 |
0.35 |
0.42 |
0.90 |
0.11 |
0.96 |
| Capital expenditures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.77 |
-0.02 |
-0.75 |
0.00 |
-0.10 |
-0.02 |
-0.01 |
0.00 |
-0.51 |
-0.85 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
-2.53 |
-3.47 |
-3.32 |
-2.67 |
-3.87 |
-1.35 |
-6.22 |
-1.32 |
-2.65 |
-1.44 |
-2.36 |
1.34 |
-1.48 |
-3.82 |
-0.85 |
-1.20 |
-1.25 |
1.59 |
-0.68 |
-1.99 |
0.47 |
-1.97 |
| Dividend payout |
-0.11 |
-0.12 |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.14 |
-0.14 |
-0.88 |
-0.15 |
-0.55 |
-0.15 |
-0.30 |
-0.30 |
-0.29 |
-0.29 |
-0.56 |
-0.11 |
-0.35 |
-0.56 |
-0.30 |
| Common stock repurchases |
-1.25 |
-1.11 |
-0.38 |
-0.31 |
-0.32 |
-0.40 |
-0.72 |
-0.44 |
-0.24 |
-0.25 |
-0.05 |
-0.19 |
-0.03 |
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
3.83 |
2.95 |
3.83 |
3.27 |
3.53 |
0.67 |
6.88 |
2.13 |
2.23 |
2.58 |
1.38 |
-0.86 |
1.24 |
3.92 |
-0.52 |
0.89 |
1.54 |
-1.35 |
1.04 |
1.44 |
-0.37 |
1.41 |
|
| Change in cash |
-0.08 |
0.13 |
0.02 |
-0.10 |
-0.42 |
0.28 |
-0.11 |
0.23 |
-0.20 |
0.01 |
-0.17 |
0.26 |
-0.11 |
0.19 |
-0.08 |
-0.07 |
0.00 |
-0.40 |
0.01 |
-0.04 |
0.12 |
0.00 |