Watch on earnings:Capacity utilization rates by technology segment (wire bond vs flip-chip vs advanced packaging)Average selling price trends and product mix shift toward higher-margin advanced packagingBook-to-bill ratio and backlog visibility for next 3-6 monthsGross margin trajectory relative to 17-19% normalized rangeReturn on invested capital (ROIC) relative to 8-10% cost of capital, given heavy capex requirements
Key metrics:WSTS (World Semiconductor Trade Statistics) global semiconductor sales growth rate as leading indicator for OSAT demand · Taiwan Semiconductor Manufacturing Company (TSMC) capacity utilization and capex guidance as proxy for overall wafer supply feeding into packaging demand · DEXCHUS (USD/CNY exchange rate) impacting China revenue translation and competitive positioning versus Chinese OSAT rivals · Philadelphia Semiconductor Index (SOX) relative performance indicating sector sentiment and multiple expansion/compression
⚠ Elevated capex intensity of $163B (25% of revenue) creating negative free cash flow of -$20B, requiring continued debt or equity financing to fund growth investments
Metric
Dec 21
Dec 22
Dec 23
Dec 24
Dec 25
Cash & Equivalents
76,073
58,040↓23.7%
67,285↑15.9%
76,493↑13.7%
92,469↑20.9%
Total Current Assets
292,358
300,367↑2.7%
261,682↓12.9%
275,285↑5.2%
313,795↑14.0%
Total Assets
673,266
707,590↑5.1%
667,393↓5.7%
741,060↑11.0%
889,333↑20.0%
Total Current Liabilities
217,245
229,325↑5.6%
225,970↓1.5%
234,424↑3.7%
244,349↑4.2%
Total Liabilities
405,095
394,313↓2.7%
352,642↓10.6%
398,789↑13.1%
515,966↑29.4%
Total Equity
253,627
294,668↑16.2%
294,480↓0.1%
320,026↑8.7%
346,900↑8.4%
Total Debt
215,678
190,075↓11.9%
179,217↓5.7%
201,412↑12.4%
264,097↑31.1%
Net Debt
139,605
132,034↓5.4%
111,932↓15.2%
124,919↑11.6%
171,628↑37.4%
Cash Flow Statement
Metric
Dec 21
Dec 22
Dec 23
Dec 24
Dec 25
Operating Cash Flow
78,786
105,211↑33.5%
104,560↓0.6%
84,737↓19.0%
143,028↑68.8%
Capital Expenditure
-71,163
-74,226↓4.3%
-53,474↑28.0%
-81,772↓52.9%
-163,037↓99.4%
Free Cash Flow
7,623
30,985↑306.5%
51,086↑64.9%
2,965↓94.2%
-20,009↓774.8%
Stock-Based Comp
0
0
0
0
0
Net Change in Cash
25,320
-25,992↓202.7%
9,349↑136.0%
4,617↓50.6%
19,105↑313.8%
Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down