IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — AMPH

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.170.220.190.180.190.190.200.270.150.180.160.170.170.110.110.10
Short-term Investments0.120.060.040.050.060.030.090.030.010.020.030.020.010.010.010.01
Accounts Receivable0.150.150.130.140.140.130.140.120.100.100.080.080.070.080.070.08
Inventory0.170.190.190.190.130.120.120.110.100.100.100.100.100.100.100.10
Total Current Assets0.630.640.580.590.550.480.560.540.380.410.380.380.360.300.310.30
Property, Plant & Equipment0.310.310.310.310.300.290.290.280.280.240.230.240.240.240.250.25
Goodwill0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Intangible Assets0.530.540.550.550.560.570.570.590.590.000.000.010.010.010.010.01
Total Non-current Assets0.380.350.350.350.330.890.890.900.900.270.260.260.270.270.280.27
Total Assets1.651.671.621.631.551.491.571.541.380.770.730.720.720.650.670.65
Accounts Payable0.150.190.170.180.150.130.120.220.220.090.100.100.100.090.110.11
Total Current Liabilities0.160.210.180.200.160.140.260.260.250.110.100.100.110.100.120.13
Long-term Debt0.610.610.610.600.600.590.590.640.490.070.070.070.070.080.030.03
Total Non-current Liabilities*0.710.680.680.680.660.640.650.690.540.120.120.120.120.120.070.07
Total Liabilities0.870.890.860.870.820.780.900.950.790.230.220.220.240.220.200.19
Retained Earnings0.670.640.630.590.530.490.450.370.320.300.240.220.200.160.130.12
Total Stockholder Equity*0.770.780.760.750.730.710.670.600.590.550.510.500.480.430.420.41

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue171.17183.11191.84174.41170.53186.52191.21182.39171.84178.11180.56145.71140.02135.02120.13123.47120.37120.89112.20101.66
Cost of Revenue100.8597.4493.1987.9285.2899.8889.2787.2381.7481.9772.1572.9766.1863.8661.6260.1164.5464.6561.0254.29
Gross Profit70.3285.6798.6586.4985.2586.65101.9495.1790.1096.14108.4072.7473.8471.1758.5163.3655.8356.2351.1847.38
Research & Development26.7423.3122.3520.0820.1018.1421.0817.6517.0420.4216.6616.8419.8217.2418.5122.8016.2217.2910.7618.12
Selling, General & Admin18.0316.4739.4713.9916.0012.9414.8213.2915.6813.1212.6512.2813.4810.6311.989.9812.4710.6210.9114.57
Total Operating Expenses56.6950.0673.3344.3147.9641.5044.8939.9542.0942.1635.7335.8440.4133.3435.2838.5334.2131.9826.4136.82
Operating Income13.6335.6125.3242.1837.2945.1457.0555.2248.0153.9872.6836.9033.4337.8323.2324.8221.6124.2524.7710.56
Interest Expense----------------8.619.4613.703.600.400.530.570.400.360.170.530.09
Pretax Income10.0531.9121.5139.3430.8643.9647.6850.2447.8841.3563.6432.8133.5741.2622.6023.1529.0327.1637.6514.22
Tax Provision3.637.494.168.315.586.007.2512.294.134.6714.036.386.757.296.565.554.087.196.695.60
Net Income6.4224.4317.3531.0325.2937.9640.4337.9543.1836.1749.2226.1226.0333.9115.8717.3524.2519.7629.557.77
Basic EPS0.140.530.380.660.530.790.830.770.900.761.010.540.540.710.320.350.500.410.620.16
Diluted EPS0.140.510.370.640.510.740.780.730.810.700.910.490.500.640.300.330.470.400.590.16

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow47.8432.8652.5835.5935.0829.0259.9669.1155.2923.8664.3354.9240.3815.2320.382.8250.7740.442.5732.16
Capital Expenditures9.518.275.3510.5710.7012.4113.796.048.799.4410.199.059.486.315.625.966.146.887.225.74
Free Cash Flow*38.3324.5947.2425.0324.3816.6146.1763.0746.5014.4254.1445.8730.918.9214.75(3.15)44.6333.56(4.65)26.42
Investing Cash Flow(16.73)(60.57)(19.62)(0.62)10.48(35.68)(34.59)(69.90)15.24(103.05)(31.15)(508.58)(6.33)(0.23)(15.26)(8.18)(9.11)(11.95)(3.77)(4.25)
Financing Cash Flow(30.21)(18.37)(4.35)(30.20)(14.50)(33.84)(22.82)(10.72)(13.58)(47.08)86.61428.11(13.55)(16.16)(13.93)(0.99)4.65(8.70)(16.49)(5.19)

* Derived from reported values