IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — ASAN

Balance Sheet

(in billions USD)
MetricQ2 2027Q1 2027Q3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021
Cash & Equivalents0.220.190.180.180.190.200.220.220.270.410.380.510.150.200.270.270.260.30
Accounts Receivable0.080.070.070.070.070.070.070.100.070.070.100.060.050.070.050.030.040.02
Total Current Assets0.470.550.590.600.590.570.640.670.640.650.670.660.350.400.420.440.450.47
Property, Plant & Equipment0.090.090.090.100.090.100.100.100.100.100.100.090.100.100.100.100.090.05
Goodwill0.06----------------------------------
Intangible Assets0.02----------------------------------
Total Non-current Assets0.240.230.230.260.260.270.280.280.280.280.290.270.270.270.280.280.280.19
Total Assets0.820.810.840.880.880.870.950.980.950.960.980.950.640.690.720.740.750.67
Accounts Payable0.020.030.010.020.010.010.010.010.010.010.010.010.010.020.010.010.010.02
Total Current Liabilities0.510.480.420.420.400.380.390.390.340.340.350.310.310.290.220.210.190.15
Total Non-current Liabilities*0.200.190.230.230.240.250.260.260.270.280.280.250.240.250.250.250.610.49
Total Liabilities0.710.670.650.660.640.630.650.660.620.620.640.560.550.540.470.460.800.65
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 Equity0.100.140.190.220.240.240.290.320.330.330.350.390.090.160.250.28(0.05)0.03

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2027Q1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022
Total Revenue216.43205.10205.57201.03196.94187.27188.33183.88179.21172.45171.14166.50162.46152.41150.23141.44134.90120.65111.95100.34
Cost of Revenue30.3325.4125.0022.3120.2219.2319.6019.8019.9917.8017.3916.0516.2314.8515.2115.1613.7612.4411.539.58
Gross Profit186.10179.68180.57178.73176.72168.04168.73164.08159.23154.64153.74150.45146.22137.56135.03126.28121.14108.21100.4290.76
Research & Development81.7366.0973.1873.8179.3875.1384.2483.2991.1582.7982.9781.0384.3776.3281.2675.5175.2365.2160.9253.79
Selling, General & Admin41.2136.3741.1874.6640.1236.9845.8236.2736.2233.6934.8034.4938.7933.2638.2438.1746.7943.1137.6831.76
Total Operating Expenses227.32194.92214.55248.71226.17211.94232.32224.26236.02220.81221.69213.87219.61202.81234.24227.39232.41204.44187.48158.84
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--------------------1.001.010.970.970.880.460.310.360.310.35
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)1.421.001.291.411.151.441.161.200.970.760.801.230.922.090.631.220.931.910.39
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)
MetricQ2 2027Q1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022
Operating Cash Flow46.0540.2427.5916.1739.846.7615.86(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 Expenditures1.492.811.190.671.300.641.511.371.691.000.501.254.101.872.211.460.641.051.2810.75
Free Cash Flow*44.5537.4426.4015.5038.546.1314.35(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 Flow32.75(3.42)42.639.28(18.92)4.18(26.34)41.520.06(21.36)(18.93)(140.74)10.90(140.37)30.6051.98(5.99)(12.09)5.3119.16
Financing Cash Flow(52.14)(41.92)(55.84)(26.01)(30.56)(5.52)0.11(48.92)(19.23)9.950.366.670.029.7314.93355.320.4210.723.2410.58

* Derived from reported values