Astera Labs, Inc.
NasdaqGS-ALAB
Dec '22
Dec '23
Mar '24
Jun '24
Sep '24
Dec '24
Mar '25
Jun '25
Sep '25
| Operating Activities | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 |
|---|---|---|---|---|---|
Net Income | 198.9 | 100.2 | 41.4 | -83.4 | -93.8 |
Depreciation & Amortization | 5 | 4.3 | 3.7 | 3.2 | 2.7 |
Share-Based Compensation Expense | 166.9 | 171.7 | 179.3 | 234.6 | 189.7 |
Other Adjustments | -3 | -6 | -7.5 | -4.4 | -2.2 |
Changes in Trade Receivables | -17.5 | -2.1 | -53 | -30.5 | -8.2 |
Changes in Inventories | -25.1 | -27.9 | -20.2 | -19.3 | -7.4 |
Changes in Accounts Payable | 8.1 | 19.7 | 18.1 | 20.9 | 8.1 |
Changes in Accrued Expenses | -0.7 | 18.5 | 9.1 | 31 | 28.7 |
Changes in Other Operating Activities | -68.9 | -29.4 | -27.5 | -15.4 | -7.5 |
Cash from Operating Activities | 263.7 | 249.1 | 143.5 | 136.7 | 111.4 |
| Investing Activities | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 |
|---|---|---|---|---|---|
Capital Expenditure | -34.3 | -38.7 | -35.4 | -34.2 | -19.8 |
Purchases of Investments | -870.1 | -989.5 | -1,098.1 | -930.6 | -748.3 |
Proceeds from Sale of Investments | 646.2 | 511.1 | 377.6 | 208.7 | 188.8 |
Other Investing Activities | — | — | — | -1.4 | — |
Cash from Investing Activities | -260.1 | -518.5 | -757.3 | -757.6 | -672.1 |
| Financing Activities | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 |
|---|---|---|---|---|---|
Issuance of Common Shares | 4.3 | 4.3 | 4.6 | 681.8 | 3.4 |
Repurchases of Common Shares | — | — | — | -21.2 | — |
Net Issuance / (Repurchases) of Common Shares | 4.3 | 4.3 | 4.6 | 660.6 | 3.4 |
Issuance of Preferred Shares | — | — | — | — | — |
Net Issuance / (Repurchases) of Preferred Shares | — | — | — | — | — |
Other Financing Activities | — | — | — | -4.8 | — |
Cash from Financing Activities | 11.7 | 11.7 | 4.6 | 655.8 | 649.1 |
| Free Cash Flow | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 |
|---|---|---|---|---|---|
Free Cash Flow | 229.4 | 210.4 | 108.2 | 102.4 | 91.6 |
NOPAT | 141.4 | 49.8 | -44.4 | -118.4 | -122.9 |
Levered Free Cash Flow | 82.9 | 46.6 | -10.7 | -97.3 | -88.9 |
Unlevered Free Cash Flow | 25.4 | -3.7 | -96.5 | -132.3 | -118.1 |
Net Change in Cash | 15.4 | -257.7 | -609.1 | 34.9 | 88.4 |