IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — AUPH

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents179.7340.7572.8952.9166.1136.6333.2763.9145.5681.3988.3385.34151.41131.6457.59121.56156.59
Inventory45.1546.4144.7946.5046.2038.7138.8539.7632.8233.1631.7525.3225.8626.2719.2917.3815.94
Total Current Assets541.32480.24438.74408.97405.76440.46409.67398.22426.47415.91423.65459.70453.19477.62329.22349.69372.25
Property, Plant & Equipment1.861.992.272.422.582.893.043.203.503.653.843.764.184.334.554.814.76
Intangible Assets3.383.593.904.054.164.514.624.765.265.686.106.847.347.888.939.299.85
Total Non-current Assets*250.94243.7588.7993.5999.09108.90113.86118.41128.54132.9928.1128.5928.9629.2830.8536.5844.83
Total Assets792.26724.00527.53502.56504.85549.36523.53516.63555.01548.90451.76488.29482.15506.90360.07386.27417.08
Accounts Payable64.1158.2049.5449.7042.3556.7756.4650.2752.3141.3835.9740.1232.3832.3329.9725.8317.69
Total Current Liabilities99.8986.5676.2278.2768.4178.6176.9071.0573.8961.6642.0541.7734.6333.8437.5429.3221.15
Total Non-current Liabilities*77.5169.8285.5489.0086.2582.7582.0186.1189.2594.9519.3123.1023.7524.9424.3624.7025.70
Total Liabilities177.40156.37161.76167.26154.66161.36158.91157.16163.14156.6161.3564.8758.3858.7861.8954.0146.85
Retained Earnings(577.60)(615.01)(860.16)(891.71)(913.23)(938.00)(952.35)(953.07)(915.45)(902.00)(890.51)(838.26)(829.27)(793.75)(722.80)(672.54)(625.53)
Total Stockholder Equity614.86567.63365.77335.30350.19388.00364.62359.48391.88392.29390.41423.43423.77448.12298.17332.26370.23

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue83.2277.7177.1173.4770.0162.4759.8767.7757.1950.3045.1054.5241.4934.4128.4455.7828.1921.6323.4014.67
Cost of Revenue6.566.518.808.187.128.575.556.048.917.755.406.771.560.421.362.451.600.260.480.25
Gross Profit76.6771.2068.3265.2962.8953.8954.3261.7448.2842.5539.7047.7539.9333.9927.0753.3326.5921.3722.9214.41
Research & Development13.057.4710.908.447.435.748.113.054.085.5510.2313.6112.6513.169.8710.9711.5312.6211.1520.07
Selling, General & Admin23.5122.0329.2626.1826.0220.3437.0342.3744.9347.7050.0747.7647.0850.1247.4752.1751.5345.2044.2444.13
Total Operating Expenses*30.3229.7867.7435.5542.8132.0484.2349.9949.8055.8069.3764.0156.1063.5755.1762.8362.5859.2555.6364.77
Operating Income46.3441.4233.2429.7520.0821.85(1.67)11.75(1.51)(13.25)(29.67)(16.26)(16.17)(29.58)(28.10)(9.50)(35.99)(37.88)(32.70)(50.35)
Interest Expense----------------1.201.281.311.400.07--------------
Pretax Income48.7943.9335.6931.9622.1624.351.1714.811.48(10.01)(26.42)(13.15)(12.13)(25.77)(25.19)(8.03)(35.51)(37.62)(32.60)(50.25)
Tax Provision11.379.57(175.10)0.410.641.00(0.26)0.460.760.740.460.30(0.64)0.440.860.950.010.010.730.01
Net Income37.4134.35210.7931.5521.5123.341.4314.350.72(10.75)(26.87)(13.45)(11.49)(26.21)(26.05)(8.99)(35.51)(37.63)(33.32)(50.25)
Basic EPS0.290.261.570.240.160.170.000.100.01(0.07)(0.19)(0.09)(0.08)(0.18)(0.18)(0.06)(0.25)(0.27)(0.25)(0.39)
Diluted EPS0.280.251.520.230.160.160.000.100.01(0.07)(0.19)(0.09)(0.08)(0.18)(0.18)(0.06)(0.25)(0.27)(0.25)(0.39)

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow52.5732.5645.6744.4544.241.3030.1117.0315.84(18.60)14.31(13.28)(2.83)(31.67)10.45(15.36)(27.87)(46.75)(25.92)(40.25)
Capital Expenditures0.000.040.070.070.100.020.280.000.000.000.30(0.10)0.180.350.130.040.040.080.04(0.10)
Free Cash Flow*52.5732.5245.6044.3844.141.2829.8317.0315.84(18.60)14.01(13.17)(3.00)(32.02)10.32(15.40)(27.91)(46.82)(25.96)(40.15)
Investing Cash Flow81.45(18.08)(36.76)(13.77)(13.27)31.0339.22(10.57)(38.62)49.23(6.26)(19.70)(5.61)24.86(3.02)(50.22)45.62(53.02)(5.49)(32.81)
Financing Cash Flow4.81(53.68)(1.89)(10.49)(44.39)(49.34)(23.05)(2.72)(8.27)(15.05)(5.58)(2.33)1.141.640.690.001.340.41205.729.08

* Derived from reported values