Financial Statements — ORA
Balance Sheet
(in billions USD)| Metric | 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 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.51 | 0.65 | 0.08 | 0.09 | 0.11 | 0.09 | 0.07 | 0.20 | 0.08 | 0.28 | 0.41 | 0.15 | 0.26 | 0.13 | 0.27 | 0.25 | 0.38 |
| Accounts Receivable | 0.17 | 0.17 | 0.15 | 0.15 | 0.17 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.14 | 0.12 | 0.12 | 0.12 | 0.14 | 0.14 | 0.14 |
| Inventory | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 |
| Total Current Assets | 1.02 | 1.08 | 0.50 | 0.51 | 0.60 | 0.54 | 0.52 | 0.61 | 0.52 | 0.69 | 0.81 | 0.47 | 0.59 | 0.51 | 0.64 | 0.59 | 0.72 |
| Goodwill | 0.17 | 0.17 | 0.17 | 0.17 | 0.15 | 0.15 | 0.15 | 0.15 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.02 | 0.02 |
| Intangible Assets | 0.26 | 0.27 | 0.28 | 0.29 | 0.30 | 0.31 | 0.32 | 0.32 | 0.31 | 0.32 | 0.33 | 0.34 | 0.35 | 0.36 | 0.37 | 0.19 | 0.19 |
| Total Non-current Assets* | 5.77 | 5.69 | 5.59 | 5.51 | 5.24 | 5.05 | 4.99 | 4.91 | 4.50 | 4.32 | 4.20 | 4.05 | 3.96 | 3.91 | 3.72 | 3.23 | 3.13 |
| Total Assets | 6.79 | 6.77 | 6.09 | 6.02 | 5.84 | 5.59 | 5.51 | 5.52 | 5.01 | 5.01 | 5.02 | 4.52 | 4.54 | 4.41 | 4.36 | 3.82 | 3.86 |
| Accounts Payable | 0.18 | 0.19 | 0.19 | 0.21 | 0.20 | 0.22 | 0.18 | 0.20 | 0.23 | 0.17 | 0.17 | 0.16 | 0.14 | 0.16 | 0.13 | 0.11 | 0.15 |
| Short-term Debt | -- | -- | -- | -- | -- | -- | -- | -- | 0.04 | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 0.98 | 1.01 | 0.65 | 0.73 | 0.62 | 0.57 | 0.53 | 0.55 | 0.54 | 0.38 | 0.39 | 0.37 | 0.35 | 0.58 | 0.53 | 0.25 | 0.25 |
| Total Non-current Liabilities* | 3.07 | 3.04 | 2.79 | 2.66 | 2.62 | 2.50 | 2.47 | 2.48 | 2.06 | 2.21 | 2.28 | 2.15 | 2.20 | 1.81 | 1.84 | 1.60 | 1.65 |
| Total Liabilities | 4.04 | 4.05 | 3.44 | 3.39 | 3.24 | 3.07 | 3.00 | 3.03 | 2.60 | 2.59 | 2.67 | 2.52 | 2.55 | 2.39 | 2.38 | 1.85 | 1.90 |
| Retained Earnings | 0.97 | 0.95 | 0.89 | 0.87 | 0.85 | 0.78 | 0.77 | 0.75 | 0.69 | 0.66 | 0.65 | 0.61 | 0.60 | 0.60 | 0.57 | 0.57 | 0.56 |
| Total Stockholder Equity | 2.60 | 2.57 | 2.51 | 2.49 | 2.46 | 2.39 | 2.37 | 2.35 | 2.28 | 2.25 | 2.18 | 1.85 | 1.83 | 1.87 | 1.83 | 1.83 | 1.82 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Total Revenue | 258.76 | 403.91 | 276.04 | 249.73 | 234.02 | 229.76 | 230.74 | 211.78 | 212.96 | 224.17 | 241.34 | 208.06 | 194.80 | 185.23 | 205.49 | 175.89 | 169.08 | 183.71 | 190.99 | 158.84 |
| Cost of Revenue | 190.07 | 283.54 | 197.21 | 185.69 | 177.12 | 156.84 | 157.18 | 152.92 | 151.58 | 145.36 | 162.88 | 148.05 | 145.31 | 109.16 | 125.28 | 114.78 | 111.48 | 113.81 | 115.41 | 95.70 |
| Gross Profit | 68.70 | 120.37 | 78.83 | 64.04 | 56.90 | 72.93 | 73.56 | 58.86 | 61.39 | 78.81 | 78.46 | 60.00 | 49.49 | 76.07 | 80.21 | 61.11 | 57.60 | 69.91 | 75.58 | 63.14 |
| Research & Development | 1.50 | 1.13 | 1.04 | 1.28 | 1.44 | 2.54 | 1.39 | 1.82 | 1.73 | 1.56 | 2.45 | 1.39 | 2.08 | 1.29 | 1.39 | 1.24 | 1.39 | 1.06 | 0.95 | 1.18 |
| Selling, General & Admin | 21.10 | 27.34 | 21.72 | 20.17 | 19.79 | 17.91 | 19.58 | 22.97 | 18.03 | 19.54 | 18.65 | 14.04 | 17.81 | 17.67 | 14.12 | 16.06 | 13.53 | 17.57 | 15.50 | 23.55 |
| Total Operating Expenses | 34.50 | 40.11 | 36.26 | 23.61 | 21.58 | 22.01 | 24.48 | 23.19 | 26.26 | 26.23 | 26.83 | 22.44 | 25.27 | 22.90 | 49.99 | 22.22 | 18.99 | 24.83 | 20.72 | 27.15 |
| Operating Income | 34.20 | 80.26 | 42.56 | 40.43 | 35.32 | 50.91 | 49.09 | 35.67 | 35.13 | 52.58 | 51.63 | 37.57 | 24.22 | 53.17 | 30.23 | 38.89 | 38.61 | 45.08 | 54.86 | 35.99 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 30.97 | 25.80 | 25.05 | 24.39 | 23.63 | 23.84 | 22.40 | 20.42 | 21.08 | 22.79 | 22.23 |
| Pretax Income | 17.16 | 28.63 | 26.21 | 19.97 | 21.96 | 37.61 | 31.72 | 24.73 | 19.56 | 39.37 | 48.85 | 29.60 | 18.56 | 42.08 | 12.95 | 27.64 | 22.64 | 32.38 | 42.22 | 22.18 |
| 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) | 7.23 | 6.13 | 10.16 | 15.53 | 2.05 |
| Net Income | 27.09 | 44.07 | 31.35 | 24.14 | 28.05 | 40.36 | 40.82 | 22.08 | 22.24 | 38.59 | 35.73 | 35.45 | 24.19 | 29.03 | 18.04 | 18.11 | 11.26 | 18.43 | 18.91 | 14.90 |
| Basic EPS | 0.44 | 0.72 | 0.51 | 0.40 | 0.46 | 0.67 | 0.67 | 0.37 | 0.37 | 0.64 | 0.59 | 0.59 | 0.40 | 0.51 | 0.32 | 0.32 | 0.20 | 0.33 | 0.34 | 0.27 |
| Diluted EPS | 0.43 | 0.71 | 0.51 | 0.39 | 0.46 | 0.66 | 0.67 | 0.36 | 0.37 | 0.64 | 0.58 | 0.59 | 0.40 | 0.51 | 0.32 | 0.32 | 0.20 | 0.33 | 0.34 | 0.26 |
Cash Flow Statement
(in millions USD)| Metric | 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 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Operating Cash Flow | 50.61 | 78.58 | 105.04 | 45.15 | 96.90 | 88.01 | 158.62 | 106.40 | 30.70 | 115.21 | 139.15 | 39.75 | 74.05 | 56.46 | 74.73 | 90.96 | 33.51 | 81.78 | 114.03 | 45.95 |
| Capital Expenditures | 138.02 | 113.79 | 145.08 | 147.27 | 134.82 | 192.60 | 127.74 | 109.72 | 146.84 | 103.39 | 169.59 | 182.08 | 159.84 | 106.88 | 155.10 | 144.94 | 126.19 | 137.25 | 130.85 | 80.54 |
| 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) | 528.65 | 116.67 | 102.15 | 108.08 | 138.85 | 5.89 | 26.84 | (18.75) | 273.94 | 132.40 | (65.52) | (37.29) | 350.38 | 52.67 | (49.41) | 167.73 | (44.72) | 1.37 | 235.99 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q3
2021 | Q2
2021 | Q3
2020 | Q2
2018 | Q1
2018 | Q4
2017 | Q3
2017 | Q2
2017 |
|---|
| Dividends Per Share | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.11 | 0.10 | 0.23 | 0.08 | 0.08 | 0.08 |