Financial Statements — ASAN
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 |
|---|
| Cash & Equivalents | 0.22 | 0.19 | 0.18 | 0.18 | 0.19 | 0.20 | 0.22 | 0.22 | 0.27 | 0.41 | 0.38 | 0.51 | 0.15 | 0.20 | 0.27 | 0.27 | 0.26 | 0.30 |
| Accounts Receivable | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.10 | 0.07 | 0.07 | 0.10 | 0.06 | 0.05 | 0.07 | 0.05 | 0.03 | 0.04 | 0.02 |
| Total Current Assets | 0.47 | 0.55 | 0.59 | 0.60 | 0.59 | 0.57 | 0.64 | 0.67 | 0.64 | 0.65 | 0.67 | 0.66 | 0.35 | 0.40 | 0.42 | 0.44 | 0.45 | 0.47 |
| Property, Plant & Equipment | 0.09 | 0.09 | 0.09 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.05 |
| Goodwill | 0.06 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Intangible Assets | 0.02 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Non-current Assets | 0.24 | 0.23 | 0.23 | 0.26 | 0.26 | 0.27 | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.27 | 0.27 | 0.27 | 0.28 | 0.28 | 0.28 | 0.19 |
| Total Assets | 0.82 | 0.81 | 0.84 | 0.88 | 0.88 | 0.87 | 0.95 | 0.98 | 0.95 | 0.96 | 0.98 | 0.95 | 0.64 | 0.69 | 0.72 | 0.74 | 0.75 | 0.67 |
| Accounts Payable | 0.02 | 0.03 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 |
| Total Current Liabilities | 0.51 | 0.48 | 0.42 | 0.42 | 0.40 | 0.38 | 0.39 | 0.39 | 0.34 | 0.34 | 0.35 | 0.31 | 0.31 | 0.29 | 0.22 | 0.21 | 0.19 | 0.15 |
| Total Non-current Liabilities* | 0.20 | 0.19 | 0.23 | 0.23 | 0.24 | 0.25 | 0.26 | 0.26 | 0.27 | 0.28 | 0.28 | 0.25 | 0.24 | 0.25 | 0.25 | 0.25 | 0.61 | 0.49 |
| Total Liabilities | 0.71 | 0.67 | 0.65 | 0.66 | 0.64 | 0.63 | 0.65 | 0.66 | 0.62 | 0.62 | 0.64 | 0.56 | 0.55 | 0.54 | 0.47 | 0.46 | 0.80 | 0.65 |
| Retained Earnings | (2.30) | (2.21) | (2.06) | (1.96) | (1.88) | (1.76) | (1.65) | (1.56) | (1.43) | (1.37) | (1.30) | (1.14) | (1.04) | (0.93) | (0.74) | (0.67) | (0.60) | (0.48) |
| Total Stockholder Equity | 0.10 | 0.14 | 0.19 | 0.22 | 0.24 | 0.24 | 0.29 | 0.32 | 0.33 | 0.33 | 0.35 | 0.39 | 0.09 | 0.16 | 0.25 | 0.28 | (0.05) | 0.03 |
* Derived from reported values
Income Statement
(in millions 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 | 216.43 | 205.10 | 205.57 | 201.03 | 196.94 | 187.27 | 188.33 | 183.88 | 179.21 | 172.45 | 171.14 | 166.50 | 162.46 | 152.41 | 150.23 | 141.44 | 134.90 | 120.65 | 111.95 | 100.34 |
| Cost of Revenue | 30.33 | 25.41 | 25.00 | 22.31 | 20.22 | 19.23 | 19.60 | 19.80 | 19.99 | 17.80 | 17.39 | 16.05 | 16.23 | 14.85 | 15.21 | 15.16 | 13.76 | 12.44 | 11.53 | 9.58 |
| Gross Profit | 186.10 | 179.68 | 180.57 | 178.73 | 176.72 | 168.04 | 168.73 | 164.08 | 159.23 | 154.64 | 153.74 | 150.45 | 146.22 | 137.56 | 135.03 | 126.28 | 121.14 | 108.21 | 100.42 | 90.76 |
| Research & Development | 81.73 | 66.09 | 73.18 | 73.81 | 79.38 | 75.13 | 84.24 | 83.29 | 91.15 | 82.79 | 82.97 | 81.03 | 84.37 | 76.32 | 81.26 | 75.51 | 75.23 | 65.21 | 60.92 | 53.79 |
| Selling, General & Admin | 41.21 | 36.37 | 41.18 | 74.66 | 40.12 | 36.98 | 45.82 | 36.27 | 36.22 | 33.69 | 34.80 | 34.49 | 38.79 | 33.26 | 38.24 | 38.17 | 46.79 | 43.11 | 37.68 | 31.76 |
| Total Operating Expenses | 227.32 | 194.92 | 214.55 | 248.71 | 226.17 | 211.94 | 232.32 | 224.26 | 236.02 | 220.81 | 221.69 | 213.87 | 219.61 | 202.81 | 234.24 | 227.39 | 232.41 | 204.44 | 187.48 | 158.84 |
| Operating Income | (41.22) | (15.24) | (33.98) | (69.99) | (49.46) | (43.90) | (63.59) | (60.18) | (76.80) | (66.17) | (67.95) | (63.42) | (73.38) | (65.24) | (99.21) | (101.11) | (111.27) | (96.23) | (87.06) | (68.09) |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 1.00 | 1.01 | 0.97 | 0.97 | 0.88 | 0.46 | 0.31 | 0.36 | 0.31 | 0.35 |
| Pretax Income | (39.95) | (12.99) | (31.21) | (67.14) | (46.95) | (38.86) | (60.86) | (56.16) | (70.99) | (62.75) | (61.64) | (60.95) | (70.19) | (60.55) | (92.94) | (100.27) | (111.75) | (97.93) | (88.14) | (68.89) |
| Tax Provision | (0.76) | 1.42 | 1.00 | 1.29 | 1.41 | 1.15 | 1.44 | 1.16 | 1.20 | 0.97 | 0.76 | 0.80 | 1.23 | 0.92 | 2.09 | 0.63 | 1.22 | 0.93 | 1.91 | 0.39 |
| Net Income | (39.19) | (14.40) | (32.21) | (68.43) | (48.36) | (40.02) | (62.30) | (57.33) | (72.19) | (63.72) | (62.40) | (61.75) | (71.41) | (61.47) | (95.03) | (100.90) | (112.97) | (98.87) | (90.05) | (69.28) |
| Basic EPS | (0.17) | (0.06) | (0.14) | (0.29) | (0.20) | (0.17) | (0.27) | (0.25) | (0.31) | (0.28) | (0.28) | (0.28) | (0.33) | (0.28) | (0.44) | (0.49) | (0.59) | (0.52) | (0.49) | (0.37) |
| Diluted EPS | (0.17) | (0.06) | (0.14) | (0.29) | (0.20) | (0.17) | (0.27) | (0.25) | (0.31) | (0.28) | (0.28) | (0.28) | (0.33) | (0.28) | (0.44) | (0.49) | (0.59) | (0.52) | (0.49) | (0.37) |
Cash Flow Statement
(in millions 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 | 46.05 | 40.24 | 27.59 | 16.17 | 39.84 | 6.76 | 15.86 | (14.89) | 15.86 | (1.90) | (15.34) | (8.23) | 20.23 | (14.59) | (31.10) | (46.18) | (41.65) | (41.13) | (39.33) | (28.50) |
| Capital Expenditures | 1.49 | 2.81 | 1.19 | 0.67 | 1.30 | 0.64 | 1.51 | 1.37 | 1.69 | 1.00 | 0.50 | 1.25 | 4.10 | 1.87 | 2.21 | 1.46 | 0.64 | 1.05 | 1.28 | 10.75 |
| Free Cash Flow* | 44.55 | 37.44 | 26.40 | 15.50 | 38.54 | 6.13 | 14.35 | (16.26) | 14.17 | (2.90) | (15.84) | (9.49) | 16.13 | (16.46) | (33.31) | (47.63) | (42.28) | (42.18) | (40.61) | (39.25) |
| Investing Cash Flow | 32.75 | (3.42) | 42.63 | 9.28 | (18.92) | 4.18 | (26.34) | 41.52 | 0.06 | (21.36) | (18.93) | (140.74) | 10.90 | (140.37) | 30.60 | 51.98 | (5.99) | (12.09) | 5.31 | 19.16 |
| Financing Cash Flow | (52.14) | (41.92) | (55.84) | (26.01) | (30.56) | (5.52) | 0.11 | (48.92) | (19.23) | 9.95 | 0.36 | 6.67 | 0.02 | 9.73 | 14.93 | 355.32 | 0.42 | 10.72 | 3.24 | 10.58 |
* Derived from reported values