8518.T
Price
Day trading desk
VWAP and the session figures are computed from the delayed intraday series on this page, so they lag the live tape and will not match a broker's real-time VWAP exactly. Turn on Prior day H/L/C, Opening range and Volume profile in the chart's Studies menu to see these levels drawn on price.
Trailing performance
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
3 more panels on 8518.T open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals
Valuation & profitability ratios
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements
| Line item | 2026 | 2025 | 2024 | 2023 | YoY |
|---|---|---|---|---|---|
| Total revenue | $2.12B | $3.09B | $2.44B | $3.87B | -31.5% |
| Operating revenue | $2.12B | $3.09B | $2.44B | $3.87B | -31.5% |
| Cost of revenue | $1.43B | $1.89B | $2.28B | $2.45B | -24.3% |
| Gross profit | $690.00M | $1.21B | $165.00M | $1.42B | -42.8% |
| Selling, general & admin | $122.00M | $84.00M | — | — | +45.2% |
| Total operating expense | $968.00M | $927.00M | $1.12B | $1.26B | +4.4% |
| Operating income | -$278.00M | $279.00M | -$954.00M | $157.00M | -199.6% |
| Net interest income | -$306.00M | -$375.00M | -$367.00M | -$327.00M | +18.4% |
| Pre-tax income | -$103.00M | $703.00M | -$1.30B | -$125.00M | -114.7% |
| Tax provision | $1.00M | $213.00M | $5.00M | $45.00M | -99.5% |
| Net income | -$46.00M | $400.00M | -$1.70B | -$295.00M | -111.5% |
| Net income to common | -$46.00M | $400.00M | -$1.70B | -$295.00M | -111.5% |
| Basic EPS | -2.01 | 18.94 | -96.03 | -16.69 | -110.6% |
| Diluted EPS | -2.01 | 18.94 | -96.03 | -16.69 | -110.6% |
| EBIT | $186.00M | $1.07B | -$934.00M | $207.00M | -82.6% |
| EBITDA | $231.00M | $1.11B | -$888.00M | $262.00M | -79.2% |
| Basic shares | 22.98M | 21.12M | 17.70M | 17.70M | +8.8% |
| Diluted shares | 22.98M | 21.12M | 17.70M | 17.70M | +8.8% |
| Line item | 2026 | 2025 | 2024 | 2023 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $4.12B | $4.30B | $2.54B | $3.13B | -4.2% |
| Cash & short-term investments | $7.82B | $9.52B | $8.47B | $10.92B | -17.8% |
| Total current assets | $8.41B | $9.88B | $8.95B | $11.59B | -14.9% |
| Property, plant & equipment | $11.06B | $4.51B | $5.98B | $5.43B | +145.1% |
| Goodwill & intangibles | $1.22B | $717.00M | $1.33B | $1.25B | +70.0% |
| Total assets | $21.02B | $15.42B | $16.80B | $18.77B | +36.4% |
| Total current liabilities | $1.04B | $1.35B | $1.33B | $812.00M | -22.9% |
| Current debt | $697.00M | $896.00M | $909.00M | $562.00M | -22.2% |
| Long-term debt | $9.52B | $6.52B | $8.92B | $8.43B | +46.0% |
| Total debt | $10.22B | $7.42B | $9.83B | $8.99B | +37.8% |
| Total liabilities | $11.40B | $8.26B | $10.66B | $9.67B | +37.9% |
| Retained earnings | $219.00M | $265.00M | -$3.58B | -$1.87B | -17.4% |
| Shareholder equity | $7.54B | $6.82B | $5.57B | $7.61B | +10.6% |
| Working capital | $7.37B | $8.53B | $7.62B | $10.78B | -13.6% |
| Net tangible assets | $6.32B | $6.10B | $4.25B | $6.37B | +3.7% |
| Shares issued | 26.00M | 22.21M | 17.88M | 17.88M | +17.1% |
| Line item | 2026 | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|---|
| Net income | -$103.00M | $703.00M | -$1.30B | -$125.00M | — | -114.7% |
| Depreciation & amortisation | $45.00M | $46.00M | $46.00M | $55.00M | — | -2.2% |
| Change in working capital | -$64.00M | -$316.00M | $194.00M | $626.00M | — | +79.7% |
| Operating cash flow | -$129.00M | $1.43B | $456.00M | $157.00M | — | -109.0% |
| Capital expenditure | — | — | — | — | -$6.00M | — |
| Investing cash flow | -$413.00M | $24.00M | -$2.00M | $0 | — | -1,820.8% |
| Financing cash flow | -$71.00M | $179.00M | -$828.00M | -$806.00M | — | -139.7% |
| Free cash flow | -$129.00M | $1.43B | $456.00M | $157.00M | — | -109.0% |
| End cash position | $2.44B | $3.05B | $1.40B | $1.76B | — | -20.1% |
Newly listed companies often have nothing on file until their first annual report.
| Line item | 2026-03-31 | 2025-09-30 | 2025-03-31 | YoY |
|---|---|---|---|---|
| Cash & equivalents | $4.12B | $4.46B | $4.30B | -7.6% |
| Cash & short-term investments | $7.82B | $10.11B | $9.52B | -22.6% |
| Total current assets | $8.41B | $10.37B | $9.88B | -18.9% |
| Property, plant & equipment | $11.06B | $4.83B | $4.51B | +128.9% |
| Goodwill & intangibles | $1.22B | $677.00M | $717.00M | +80.1% |
| Total assets | $21.02B | $16.47B | $15.42B | +27.6% |
| Total current liabilities | $1.04B | $2.00B | $1.35B | -47.9% |
| Current debt | $697.00M | $1.54B | $896.00M | -54.7% |
| Long-term debt | $9.52B | $5.71B | $6.52B | +66.8% |
| Total debt | $10.22B | $7.25B | $7.42B | +41.0% |
| Total liabilities | $11.40B | $8.19B | $8.26B | +39.1% |
| Retained earnings | $219.00M | $60.00M | $265.00M | +265.0% |
| Shareholder equity | $7.54B | $7.01B | $6.82B | +7.6% |
| Working capital | $7.37B | $8.36B | $8.53B | -11.9% |
| Net tangible assets | $6.32B | $6.33B | $6.10B | -0.1% |
| Shares issued | 26.00M | 22.28M | 22.21M | +16.7% |
Newly listed companies often have nothing on file until their first annual report.
Analyst targets & ownership
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals
Options chain
Calls
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Puts
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile
Headlines
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.