IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — ORA

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.510.650.080.090.110.090.070.200.080.280.410.150.260.130.270.250.38
Accounts Receivable0.170.170.150.150.170.150.150.150.160.150.140.120.120.120.140.140.14
Inventory0.050.050.040.040.040.050.040.050.040.040.050.030.030.030.030.030.04
Total Current Assets1.021.080.500.510.600.540.520.610.520.690.810.470.590.510.640.590.72
Goodwill0.170.170.170.170.150.150.150.150.090.090.090.090.090.090.090.020.02
Intangible Assets0.260.270.280.290.300.310.320.320.310.320.330.340.350.360.370.190.19
Total Non-current Assets*5.775.695.595.515.245.054.994.914.504.324.204.053.963.913.723.233.13
Total Assets6.796.776.096.025.845.595.515.525.015.015.024.524.544.414.363.823.86
Accounts Payable0.180.190.190.210.200.220.180.200.230.170.170.160.140.160.130.110.15
Short-term Debt----------------0.04----------------
Total Current Liabilities0.981.010.650.730.620.570.530.550.540.380.390.370.350.580.530.250.25
Total Non-current Liabilities*3.073.042.792.662.622.502.472.482.062.212.282.152.201.811.841.601.65
Total Liabilities4.044.053.443.393.243.073.003.032.602.592.672.522.552.392.381.851.90
Retained Earnings0.970.950.890.870.850.780.770.750.690.660.650.610.600.600.570.570.56
Total Stockholder Equity2.602.572.512.492.462.392.372.352.282.252.181.851.831.871.831.831.82

* 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 Revenue258.76403.91276.04249.73234.02229.76230.74211.78212.96224.17241.34208.06194.80185.23205.49175.89169.08183.71190.99158.84
Cost of Revenue190.07283.54197.21185.69177.12156.84157.18152.92151.58145.36162.88148.05145.31109.16125.28114.78111.48113.81115.4195.70
Gross Profit68.70120.3778.8364.0456.9072.9373.5658.8661.3978.8178.4660.0049.4976.0780.2161.1157.6069.9175.5863.14
Research & Development1.501.131.041.281.442.541.391.821.731.562.451.392.081.291.391.241.391.060.951.18
Selling, General & Admin21.1027.3421.7220.1719.7917.9119.5822.9718.0319.5418.6514.0417.8117.6714.1216.0613.5317.5715.5023.55
Total Operating Expenses34.5040.1136.2623.6121.5822.0124.4823.1926.2626.2326.8322.4425.2722.9049.9922.2218.9924.8320.7227.15
Operating Income34.2080.2642.5640.4335.3250.9149.0935.6735.1352.5851.6337.5724.2253.1730.2338.8938.6145.0854.8635.99
Interest Expense------------------30.9725.8025.0524.3923.6323.8422.4020.4221.0822.7922.23
Pretax Income17.1628.6326.2119.9721.9637.6131.7224.7319.5639.3748.8529.6018.5642.0812.9527.6422.6432.3842.2222.18
Tax Provision(9.67)(15.47)(6.74)(4.28)(5.47)(3.79)(11.77)(1.19)(3.18)(0.15)8.19(7.13)(3.96)8.89(8.78)7.236.1310.1615.532.05
Net Income27.0944.0731.3524.1428.0540.3640.8222.0822.2438.5935.7335.4524.1929.0318.0418.1111.2618.4318.9114.90
Basic EPS0.440.720.510.400.460.670.670.370.370.640.590.590.400.510.320.320.200.330.340.27
Diluted EPS0.430.710.510.390.460.660.670.360.370.640.580.590.400.510.320.320.200.330.340.26

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 Flow50.6178.58105.0445.1596.9088.01158.62106.4030.70115.21139.1539.7574.0556.4674.7390.9633.5181.78114.0345.95
Capital Expenditures138.02113.79145.08147.27134.82192.60127.74109.72146.84103.39169.59182.08159.84106.88155.10144.94126.19137.25130.8580.54
Free Cash Flow*(87.40)(35.21)(40.04)(102.11)(37.93)(104.59)30.88(3.32)(116.14)11.82(30.45)(142.33)(85.79)(50.42)(80.37)(53.98)(92.68)(55.47)(16.82)(34.59)
Investing Cash Flow(138.15)(124.49)(146.64)(147.37)(224.48)(207.95)(135.14)(120.15)(147.13)(377.83)(170.18)(183.22)(163.76)(111.18)(153.83)(144.54)(85.70)(139.33)(128.25)(255.43)
Financing Cash Flow(17.09)528.65116.67102.15108.08138.855.8926.84(18.75)273.94132.40(65.52)(37.29)350.3852.67(49.41)167.73(44.72)1.37235.99

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q3 2021Q2 2021Q3 2020Q2 2018Q1 2018Q4 2017Q3 2017Q2 2017
Dividends Per Share0.120.120.120.120.120.120.120.120.120.120.120.120.110.120.110.100.230.080.080.08