Alpha and Omega Semiconductor Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Alpha and Omega Semiconductor Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -77,059,000 | -10,807,000 | -6,614,000 | -2,496,000 | -11,212,000 | -2,923,000 | 5,786,000 | 5,122,000 | 3,339,000 | 2,386,000 | 1,657,000 | 2,430,000 | -1,263,000 | -1,611,000 | -1,975,000 | -3,097,000 | -4,105,000 | -1,297,000 | 564,000 | -481,000 | -3,294,000 | 160,000 | 307,000 | -4,062,000 | -13,173,000 | 3,718,000 | 7,942,000 | 6,700,000 | 2,604,000 | 1,474,000 | 2,139,000 | |||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 15,447,000 | 18,259,000 | 14,128,000 | 14,562,000 | 13,908,000 | 13,325,000 | 13,573,000 | 12,951,000 | 12,045,000 | 11,006,000 | 10,804,000 | 9,352,000 | 8,588,000 | 8,603,000 | 11,938,000 | 13,722,000 | 13,251,000 | 13,745,000 | 13,200,000 | 12,489,000 | 11,552,000 | 11,784,000 | 10,850,000 | 10,904,000 | 7,879,000 | 8,010,000 | 8,279,000 | 7,870,000 | 7,601,000 | 7,432,000 | 7,408,000 | 6,978,000 | 7,040,000 | 6,885,000 | 6,760,000 | 6,503,000 | ||||||||||||||||||||
equity method investment loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 7,581,000 | 7,136,000 | 7,950,000 | 6,902,000 | 3,567,000 | 8,465,000 | 8,691,000 | 918,000 | 3,369,000 | 10,432,000 | 13,091,000 | 10,596,000 | 9,870,000 | 8,272,000 | 8,547,000 | 4,635,000 | 5,399,000 | 3,825,000 | 3,224,000 | 2,876,000 | 2,722,000 | 2,876,000 | 2,487,000 | 2,369,000 | 2,518,000 | 3,112,000 | 4,418,000 | 3,129,000 | 2,935,000 | 2,460,000 | 4,009,000 | 2,008,000 | 2,049,000 | 1,715,000 | 1,554,000 | 1,316,000 | 1,266,000 | 1,173,000 | 1,085,000 | 789,000 | 1,171,000 | 940,000 | 1,277,000 | 1,102,000 | 1,200,000 | 861,000 | 105,000 | 1,209,000 | 1,243,000 | 1,222,000 | 913,000 | 1,441,000 | 1,451,000 | 1,296,000 | 1,453,000 | 1,222,000 |
deferred income taxes | -12,624,000 | -996,000 | 567,000 | -221,000 | 30,000 | -30,000 | 303,000 | -1,183,000 | -456,000 | 633,000 | -1,448,000 | -147,000 | -590,000 | 1,454,000 | 90,000 | 638,000 | 819,000 | 454,000 | 261,000 | 17,000 | 0 | 233,000 | -116,000 | -32,000 | -704,000 | 158,000 | 45,000 | 49,000 | -1,606,000 | 1,586,000 | -2,327,000 | 103,000 | 666,000 | -23,000 | -64,000 | 6,645,000 | 80,000 | 285,000 | -65,000 | 571,000 | 813,000 | 318,000 | -228,000 | 54,000 | -174,000 | 455,000 | 119,000 | 378,000 | 513,000 | -114,000 | 306,000 | 318,000 | ||||
loss on disposal of property and equipment | 53,000 | -40,000 | 52,000 | 15,000 | -10,000 | 46,000 | 36,000 | 6,000 | -205,000 | 4,000 | -15,000 | 398,000 | 0 | 29,000 | 28,000 | -7,000 | 47,000 | 36,000 | -93,000 | 87,000 | 0 | 51,000 | 6,000 | 0 | ||||||||||||||||||||||||||||||||
impairment of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of privately-held investment | 0 | 0 | 0 | 100,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -6,333,000 | -8,560,000 | 4,712,000 | -12,045,000 | 707,000 | 18,670,000 | 2,480,000 | -11,984,000 | -2,985,000 | 33,789,000 | 2,546,000 | 9,912,000 | -26,475,000 | -7,546,000 | 7,464,000 | -3,528,000 | -2,069,000 | -8,786,000 | 1,382,000 | -13,044,000 | 4,198,000 | 16,402,000 | 5,457,000 | -15,033,000 | 4,115,000 | 5,448,000 | 3,249,000 | -3,575,000 | -4,828,000 | -4,644,000 | 1,123,000 | 3,004,000 | -5,958,000 | 2,030,000 | 2,577,000 | -465,000 | 5,442,000 | -5,982,000 | 11,144,000 | 1,583,000 | -7,852,000 | -4,225,000 | 8,361,000 | 1,469,000 | 617,000 | 2,213,000 | 1,947,000 | -2,651,000 | -8,486,000 | 13,155,000 | -13,589,000 | 9,472,000 | 241,000 | -4,660,000 | -9,497,000 | 17,010,000 |
inventories | -1,551,000 | -4,393,000 | 1,235,000 | 10,782,000 | 2,348,000 | -6,389,000 | -3,958,000 | -4,504,000 | -3,463,000 | -15,961,000 | 1,124,000 | -6,907,000 | -14,502,000 | -14,454,000 | -19,315,000 | -9,145,000 | -9,183,000 | -803,000 | -6,607,000 | -2,172,000 | -8,133,000 | -9,804,000 | 967,000 | -5,823,000 | -3,713,000 | -4,968,000 | -4,913,000 | -7,867,000 | 290,000 | -4,800,000 | -6,486,000 | -2,932,000 | -2,905,000 | -3,110,000 | -221,000 | -1,170,000 | -938,000 | -6,809,000 | 856,000 | 2,217,000 | 2,137,000 | 3,671,000 | -1,573,000 | -1,849,000 | -6,759,000 | 2,966,000 | 5,655,000 | -83,000 | -1,246,000 | 4,395,000 | -432,000 | -5,278,000 | -12,589,000 | -4,895,000 | 7,174,000 | 11,942,000 |
other current and long-term assets | -5,135,000 | 2,170,000 | 2,363,000 | 137,000 | -1,710,000 | 14,325,000 | -9,386,000 | -1,302,000 | -10,871,000 | 613,000 | -7,918,000 | -519,000 | 670,000 | -1,220,000 | -6,297,000 | -2,561,000 | -3,546,000 | -504,000 | -782,000 | -1,011,000 | 24,591,000 | 1,775,000 | -2,816,000 | 3,756,000 | 512,000 | -1,703,000 | -1,040,000 | 344,000 | -18,370,000 | -7,174,000 | -5,879,000 | -3,202,000 | 1,550,000 | 898,000 | -1,342,000 | -5,690,000 | 2,143,000 | -3,284,000 | 236,000 | 595,000 | 422,000 | -1,246,000 | 690,000 | -383,000 | -421,000 | -716,000 | 249,000 | -541,000 | 1,490,000 | |||||||
payable related to equity investee | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 7,661,000 | 7,524,000 | -377,000 | -1,519,000 | 1,897,000 | -1,097,000 | -6,274,000 | 3,068,000 | 2,013,000 | -7,508,000 | -8,044,000 | -6,029,000 | 8,147,000 | 3,969,000 | 9,558,000 | 2,081,000 | -304,000 | 146,000 | -2,300,000 | 1,930,000 | 1,589,000 | 2,310,000 | -6,429,000 | 753,000 | 371,000 | -3,888,000 | 274,000 | 9,653,000 | -1,620,000 | 4,615,000 | 1,947,000 | -70,000 | 6,226,000 | 2,894,000 | -1,801,000 | -2,804,000 | -3,447,000 | 8,739,000 | -1,261,000 | -5,193,000 | 8,381,000 | 1,894,000 | -6,425,000 | -515,000 | 9,200,000 | 2,278,000 | -6,673,000 | 712,000 | -3,677,000 | 2,946,000 | 1,027,000 | 1,469,000 | -439,000 | 1,466,000 | 371,000 | -22,166,000 |
income taxes payable | -458,000 | -218,000 | -364,000 | 641,000 | -1,079,000 | -136,000 | 43,000 | -802,000 | -549,000 | 1,066,000 | 969,000 | 471,000 | -1,686,000 | -1,270,000 | 855,000 | 414,000 | 563,000 | 273,000 | 75,000 | 749,000 | 986,000 | -1,709,000 | 406,000 | 47,000 | -356,000 | 170,000 | -435,000 | 20,000 | 2,197,000 | -1,283,000 | -1,103,000 | 655,000 | -1,196,000 | -325,000 | -70,000 | 327,000 | 633,000 | -37,000 | -25,000 | 389,000 | -471,000 | -303,000 | -974,000 | 472,000 | 209,000 | -838,000 | 164,000 | -451,000 | -1,327,000 | 415,000 | -237,000 | 455,000 | 1,887,000 | -726,000 | 339,000 | -1,101,000 |
deferred revenue | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued and other liabilities | -4,098,000 | -12,422,000 | -5,649,000 | -4,716,000 | -4,844,000 | -13,683,000 | -14,117,000 | -1,116,000 | -16,179,000 | -16,201,000 | -18,649,000 | 5,484,000 | 11,285,000 | -5,153,000 | 17,389,000 | 52,886,000 | 18,889,000 | 15,274,000 | 15,099,000 | -800,000 | 4,623,000 | 26,000 | 2,652,000 | 3,654,000 | -151,000 | -8,307,000 | 8,758,000 | 9,277,000 | 5,630,000 | -5,272,000 | 5,746,000 | 2,356,000 | 3,270,000 | -2,245,000 | -285,000 | 2,582,000 | 132,000 | 2,170,000 | -988,000 | 1,885,000 | 1,174,000 | -902,000 | 574,000 | -103,000 | 316,000 | 1,446,000 | -297,000 | 904,000 | 340,000 | -4,174,000 | 825,000 | -2,367,000 | 2,154,000 | 4,066,000 | 1,894,000 | -3,618,000 |
net cash from operating activities | -2,826,000 | 7,368,000 | 14,105,000 | 11,021,000 | 7,119,000 | 28,219,000 | -23,451,000 | 13,823,000 | -28,181,000 | 11,639,000 | 340,000 | 36,675,000 | 25,669,000 | 61,822,000 | 50,767,000 | 80,607,000 | 44,220,000 | 38,591,000 | 36,085,000 | 9,848,000 | 40,292,000 | 14,312,000 | 8,938,000 | -1,227,000 | 8,265,000 | -7,925,000 | 13,094,000 | 17,987,000 | -10,777,000 | -7,597,000 | 9,604,000 | 12,250,000 | 13,548,000 | 11,031,000 | 8,772,000 | 9,297,000 | 13,821,000 | 1,919,000 | 16,686,000 | 7,756,000 | 9,408,000 | 2,670,000 | 7,423,000 | 7,629,000 | 10,683,000 | 11,920,000 | 8,301,000 | 6,740,000 | -8,246,000 | 13,585,000 | -942,000 | 23,610,000 | 2,056,000 | 8,056,000 | 10,828,000 | 11,941,000 |
capex | -14,335,000 | -8,425,000 | -7,502,000 | -6,918,000 | -7,329,000 | -7,729,000 | -9,520,000 | -12,510,000 | -19,167,000 | -22,668,000 | -28,333,000 | -40,260,000 | 0 | -43,433,000 | -6,675,000 | -24,993,000 | -32,159,000 | -15,773,000 | -13,431,000 | -11,337,000 | -13,194,000 | -16,783,000 | -16,623,000 | -15,798,000 | -22,140,000 | -23,970,000 | -16,453,000 | -49,488,000 | 0 | -57,905,000 | -36,479,000 | -28,289,000 | 0 | 0 | -6,366,000 | -17,374,000 | 0 | -3,007,000 | -4,768,000 | -6,002,000 | 0 | -5,641,000 | -4,593,000 | -2,345,000 | 0 | -3,180,000 | -1,704,000 | -1,578,000 | 0 | -1,515,000 | -2,288,000 | -10,243,000 | 0 | -6,424,000 | 0 | -12,568,000 |
free cash flows | -17,161,000 | -1,057,000 | 6,603,000 | 4,103,000 | -210,000 | 20,490,000 | -32,971,000 | 1,313,000 | -47,348,000 | -11,029,000 | -27,993,000 | -3,585,000 | 25,669,000 | 18,389,000 | 44,092,000 | 55,614,000 | 12,061,000 | 22,818,000 | 22,654,000 | -1,489,000 | 27,098,000 | -2,471,000 | -7,685,000 | -17,025,000 | -13,875,000 | -31,895,000 | -3,359,000 | -31,501,000 | -10,777,000 | -65,502,000 | -26,875,000 | -16,039,000 | 13,548,000 | 11,031,000 | 2,406,000 | -8,077,000 | 13,821,000 | -1,088,000 | 11,918,000 | 1,754,000 | 9,408,000 | -2,971,000 | 2,830,000 | 5,284,000 | 10,683,000 | 8,740,000 | 6,597,000 | 5,162,000 | -8,246,000 | 12,070,000 | -3,230,000 | 13,367,000 | 2,056,000 | 1,632,000 | 10,828,000 | -627,000 |
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -14,335,000 | -8,425,000 | -7,502,000 | -6,918,000 | -7,329,000 | -7,729,000 | -9,520,000 | -12,510,000 | -19,167,000 | -22,668,000 | -28,333,000 | -40,260,000 | -6,366,000 | -17,374,000 | -3,007,000 | -4,768,000 | -6,002,000 | -5,641,000 | -4,593,000 | -2,345,000 | -3,180,000 | -1,704,000 | -1,578,000 | -1,515,000 | -2,288,000 | -10,243,000 | -6,424,000 | |||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 26,000 | 207,000 | 140,000 | 0 | 126,000 | 0 | 32,000 | 0 | 0 | 0 | 2,000 | 0 | 1,000 | 191,000 | -6,000 | 417,000 | 222,000 | 0 | 0 | 50,000 | 194,000 | |||||||||||||||||||||||||||||||||||
government grants related to equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -14,274,000 | -8,067,000 | -7,362,000 | -6,738,000 | -7,151,000 | -7,162,000 | -8,921,000 | -12,510,000 | -19,027,000 | -22,668,000 | -27,961,000 | -39,974,000 | -39,680,000 | -43,433,000 | -23,798,000 | -23,911,000 | -32,127,000 | -15,773,000 | -13,302,000 | -11,337,000 | -13,194,000 | -16,488,000 | -15,369,000 | -15,798,000 | -22,140,000 | -23,968,000 | -16,834,000 | -49,493,000 | -57,376,000 | -61,596,000 | -40,302,000 | -34,821,000 | -15,470,000 | -16,684,000 | -6,470,000 | -16,994,000 | -7,966,000 | -3,122,000 | -4,803,000 | -5,830,000 | -8,815,000 | -5,632,000 | -4,431,000 | -2,467,000 | -2,974,000 | -3,177,000 | -1,614,000 | -1,426,000 | -3,267,000 | -1,355,000 | -2,410,000 | -10,246,000 | -8,168,000 | -27,754,000 | -9,357,000 | -12,652,000 |
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
withholding tax on restricted stock units | -343,000 | -9,377,000 | -305,000 | -673,000 | -335,000 | -6,741,000 | -219,000 | -383,000 | -229,000 | -5,556,000 | -226,000 | -370,000 | -287,000 | -7,732,000 | -448,000 | -174,000 | -771,000 | -5,200,000 | -541,000 | -412,000 | -111,000 | -1,203,000 | -99,000 | -96,000 | -82,000 | -1,743,000 | -94,000 | -109,000 | -115,000 | -1,999,000 | -120,000 | -129,000 | -156,000 | -1,567,000 | -216,000 | -132,000 | -88,000 | |||||||||||||||||||
proceeds from exercise of stock options and espp | 4,289,000 | 0 | 4,464,000 | 1,055,000 | 4,347,000 | 532,000 | 2,861,000 | 558,000 | 1,766,000 | 129,000 | 1,623,000 | 0 | 1,740,000 | 0 | 2,256,000 | 495,000 | 1,741,000 | 229,000 | 3,321,000 | 1,278,000 | 1,097,000 | 151,000 | 1,396,000 | 349,000 | 834,000 | 204,000 | ||||||||||||||||||||||||||||||
payments for repurchase of common shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings | 0 | 0 | 0 | 8,632,000 | 5,014,000 | 45,000,000 | 6,712,000 | 7,550,000 | 23,018,000 | 11,850,000 | 19,708,000 | 11,300,000 | 47,086,000 | 15,438,000 | 30,918,000 | 2,790,000 | 10,470,000 | 31,288,000 | 19,541,000 | 16,650,000 | 17,800,000 | 0 | 0 | 0 | 250,000 | |||||||||||||||||||||||||||||||
repayments of borrowings | -2,935,000 | -2,922,000 | -2,910,000 | -2,897,000 | -2,886,000 | -2,873,000 | -2,862,000 | -2,851,000 | -16,338,000 | -3,051,000 | -4,591,000 | -2,618,000 | -2,085,000 | -2,310,000 | -21,618,000 | -9,735,000 | -22,497,000 | -14,175,000 | -18,827,000 | -11,085,000 | -23,626,000 | -4,905,000 | -18,778,000 | -2,085,000 | -12,554,000 | -2,085,000 | -7,085,000 | -223,000 | -6,428,000 | -714,000 | -715,000 | -5,714,000 | -714,000 | -714,000 | -714,000 | -1,429,000 | -715,000 | 0 | -1,428,000 | -715,000 | ||||||||||||||||
principal payments on finance leases | -241,000 | -235,000 | -232,000 | -227,000 | -223,000 | -218,000 | -215,000 | -211,000 | -203,000 | -199,000 | -201,000 | 0 | 0 | -4,176,000 | -4,148,000 | -4,130,000 | -3,989,000 | |||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 770,000 | -12,534,000 | -26,000 | -3,706,000 | 1,020,000 | -8,777,000 | 853,000 | -2,999,000 | -23,194,000 | -10,943,000 | -936,000 | 5,462,000 | 5,503,000 | 35,516,000 | -12,630,000 | -6,535,000 | -2,668,000 | -11,544,000 | -593,000 | -4,186,000 | 21,157,000 | 5,520,000 | 12,056,000 | -1,082,000 | -2,378,000 | 25,437,000 | 37,325,000 | 14,715,000 | 76,996,000 | 47,428,000 | -4,317,000 | 86,846,000 | 1,388,000 | -1,552,000 | 2,309,000 | 38,664,000 | 2,998,000 | -1,743,000 | -2,898,000 | -35,043,000 | -7,441,000 | -4,779,000 | -128,000 | -5,093,000 | -576,000 | -625,000 | -141,000 | -1,739,000 | -116,000 | -43,000 | 13,000 | -339,000 | 8,927,000 | 1,770,000 | 7,356,000 | 2,409,000 |
effect of exchange rate changes on cash, cash equivalents and restricted cash | 262,000 | 1,000 | -141,000 | 105,000 | -43,000 | -163,000 | 215,000 | -135,000 | -159,000 | 43,000 | 253,000 | -417,000 | -211,000 | -155,000 | 318,000 | -11,000 | 913,000 | -138,000 | 2,123,000 | 1,997,000 | -72,000 | -289,000 | 458,000 | -805,000 | -941,000 | 1,058,000 | -52,000 | -1,579,000 | ||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -16,068,000 | 12,117,000 | -3,678,000 | -18,912,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on change of equity interest in the equity method investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investment | 260,000 | 561,000 | 1,007,000 | -511,000 | -2,502,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payable, equity investee | 1,509,000 | 942,000 | 3,513,000 | 1,310,000 | -7,149,000 | 8,164,000 | -3,177,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
government grant related to equipment | 358,000 | 140,000 | 180,000 | 360,000 | 0 | 0 | 345,000 | 286,000 | 202,000 | 0 | 160,000 | 1,082,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 0 | 175,540,000 | 0 | 0 | 195,603,000 | 0 | 0 | 314,651,000 | 0 | 0 | 204,813,000 | 0 | 0 | 162,704,000 | 0 | 0 | 124,295,000 | 0 | 0 | 131,724,000 | |||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -13,232,000 | 6,576,000 | 176,222,000 | 12,117,000 | -31,304,000 | 193,782,000 | -21,929,000 | -28,304,000 | 316,397,000 | 53,750,000 | 14,657,000 | 254,963,000 | 11,136,000 | 24,313,000 | 159,026,000 | 3,055,000 | 6,083,000 | 105,383,000 | -5,398,000 | 33,533,000 | 113,354,000 | |||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing and financing information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment purchased but not yet paid | 6,195,000 | 1,231,000 | 2,507,000 | -221,000 | 567,000 | 3,560,000 | -93,000 | -1,969,000 | 19,360,000 | 2,383,000 | 11,897,000 | 11,285,000 | 4,291,000 | 5,744,000 | 6,877,000 | -2,254,000 | 9,831,000 | 8,334,000 | -10,806,000 | 4,371,000 | 57,202,000 | 23,328,000 | 19,341,000 | 23,894,000 | 4,467,000 | -73,000 | 5,226,000 | 3,681,000 | -2,827,000 | 4,472,000 | -1,536,000 | 79,000 | 5,594,000 | -173,000 | -349,000 | 2,157,000 | 286,000 | -819,000 | 3,963,000 | |||||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | -13,233,000 | 6,584,000 | 176,008,000 | 12,121,000 | -31,310,000 | 193,576,000 | 316,119,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 1,000 | -8,000 | 214,000 | -4,000 | 6,000 | 206,000 | 278,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents, and restricted cash | -13,232,000 | 6,576,000 | 176,222,000 | 12,117,000 | -31,304,000 | 193,782,000 | 316,397,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from (used by) operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contract assets | -5,401,000 | -3,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 6,576,000 | 682,000 | -1,821,000 | -70,561,000 | -21,929,000 | -28,304,000 | 1,746,000 | -8,719,000 | 53,750,000 | 14,657,000 | 50,150,000 | 10,338,000 | 11,136,000 | 48,183,000 | 3,055,000 | -17,194,000 | -5,398,000 | 33,533,000 | -18,370,000 | |||||||||||||||||||||||||||||||||||||
increase in deferred revenue | -2,591,000 | -5,073,000 | 3,949,000 | -5,467,000 | 1,109,000 | -6,297,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and released of restricted stock | 91,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income including noncontrolling interest | 21,437,000 | 20,015,000 | 14,967,000 | 12,540,000 | 8,767,000 | -1,940,000 | -9,886,000 | -4,573,000 | -1,858,000 | -2,235,000 | -5,955,000 | -5,535,000 | -913,000 | -3,025,000 | ||||||||||||||||||||||||||||||||||||||||||
gain on deconsolidation of the jv company | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on changes of equity interest in the jv company | 0 | -4,501,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax on deconsolidation and changes of equity interest in the jv company | 0 | 681,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity method investment income from equity investee | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable on deconsolidation and changes of equity interest in the jv company | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity interest in the jv company | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deconsolidation of cash and cash equivalents of the jv company | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (income) from equity investment | 676,000 | 697,000 | 2,712,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for repurchases of common shares | 0 | 0 | -1,501,000 | -5,994,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and release of restricted stock | 446,000 | 19,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on capital leases | -1,952,000 | -2,023,000 | -210,000 | -207,000 | -205,000 | -224,000 | -201,000 | -198,000 | -197,000 | -214,000 | -193,000 | -215,000 | -234,000 | -250,000 | -229,000 | -227,000 | -271,000 | -239,000 | -314,000 | -237,000 | -340,000 | -260,000 | -334,000 | -333,000 | -235,000 | -247,000 | -229,000 | -250,000 | 0 | -15,000 | -146,000 | -145,000 | ||||||||||||||||||||||||
net income including noncontrolling interest through december 1, 2021 | -18,907,000 | 6,337,000 | 26,038,000 | 31,650,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net payable equity investee | -9,472,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash - long term | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on equity investment | 1,493,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of property and equipment | 386,000 | 11,000 | 14,000 | 22,000 | 0 | -46,000 | -74,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of a divestiture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other payable, equity investee | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment excluding the jv company | -43,433,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment in jv company | 0 | -6,675,000 | -8,351,000 | -34,357,000 | -5,702,000 | -6,533,000 | -3,393,000 | -4,222,000 | -3,720,000 | -4,561,000 | -7,506,000 | -17,540,000 | -15,786,000 | -8,451,000 | -34,272,000 | -45,512,000 | -20,405,000 | -21,171,000 | ||||||||||||||||||||||||||||||||||||||
other receivable, equity investee | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment excluding jv company | -16,642,000 | 2,198,000 | -10,071,000 | -6,898,000 | -7,944,000 | -8,972,000 | -13,063,000 | -12,062,000 | -8,292,000 | -4,600,000 | -8,184,000 | -8,002,000 | -15,216,000 | -12,393,000 | -16,074,000 | -7,118,000 | ||||||||||||||||||||||||||||||||||||||||
purchases of intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
government grant related to equipment in jv company | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from investment by noncontrolling interest | 0 | 0 | 0 | 42,000,000 | 0 | 86,994,000 | 0 | 0 | 0 | 33,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from financing lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property and equipment | -295,000 | -2,000 | -29,000 | -74,000 | 7,000 | -377,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets | 0 | -400,000 | -5,000 | -3,650,000 | -4,664,000 | -5,720,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on finance lease | -1,712,000 | -1,691,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 105,000 | 179,000 | 6,011,000 | 424,000 | 858,000 | 23,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of land use rights in jv company | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in a privately held company | 0 | 0 | 0 | -100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
re-issuance of treasury stock | 43,000 | 0 | 8,000 | 47,000 | 12,000 | -9,000 | -52,000 | 49,000 | 10,000 | 121,000 | 71,000 | |||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment excluding jv company | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment in jv company | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | 50,000 | -47,000 | 841,000 | -812,000 | -98,000 | -37,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
payment for repurchase of common shares | -5,017,000 | -35,240,000 | -1,839,000 | 0 | 0 | 0 | 0 | 0 | -1,574,000 | |||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -2,515,000 | 763,000 | 1,059,000 | 182,000 | 92,000 | 562,000 | -592,000 | 33,000 | -2,000 | 11,000 | 5,000 | -100,000 | 2,000 | 25,000 | -51,000 | -23,000 | 21,000 | -17,000 | -8,000 | 14,000 | -5,000 | -11,000 | 5,000 | 7,000 | 7,000 | |||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 6,328,000 | -21,002,000 | -33,956,000 | 64,457,000 | -442,000 | -6,643,000 | 4,019,000 | 31,000,000 | 8,990,000 | -33,217,000 | -6,846,000 | -7,716,000 | 2,813,000 | 46,000 | 7,154,000 | 8,101,000 | 6,538,000 | 3,589,000 | -11,634,000 | 12,176,000 | -3,334,000 | 13,032,000 | 8,827,000 | 1,698,000 | ||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 115,708,000 | 0 | 0 | 87,774,000 | 0 | 0 | 106,085,000 | 0 | 0 | 117,788,000 | 0 | 0 | 92,406,000 | 0 | 0 | 82,166,000 | 0 | 0 | 86,708,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -21,002,000 | -33,956,000 | 180,165,000 | -6,643,000 | 4,019,000 | 118,774,000 | -2,935,000 | 8,990,000 | 72,868,000 | -7,716,000 | 2,813,000 | 117,834,000 | 8,101,000 | 6,538,000 | 95,995,000 | 12,176,000 | -3,334,000 | 95,198,000 | -17,916,000 | 8,860,000 | 88,400,000 | |||||||||||||||||||||||||||||||||||
government grant via forgiven loan | 0 | 0 | 0 | -250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for doubtful accounts | 0 | -84,000 | 458,000 | 125,000 | 60,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -12,568,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 6,927,000 | 6,883,000 | 6,894,000 | 6,741,000 | 6,755,000 | 6,956,000 | 6,955,000 | 6,934,000 | 6,829,000 | 6,821,000 | 6,927,000 | 6,956,000 | 7,374,000 | 7,318,000 | 7,180,000 | 6,795,000 | 6,393,000 | 5,797,000 | 5,707,000 | |||||||||||||||||||||||||||||||||||||
amortization | 0 | 0 | 1,000 | 0 | 1,000 | 48,000 | 91,000 | 82,000 | 83,000 | 97,000 | 103,000 | 103,000 | 143,000 | 143,000 | 143,000 | 142,000 | 143,000 | 143,000 | 143,000 | |||||||||||||||||||||||||||||||||||||
changes in restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash released | -35,000 | 172,000 | -124,000 | -41,000 | -41,000 | -3,000 | -3,000 | -158,000 | 0 | -41,000 | 16,000 | |||||||||||||||||||||||||||||||||||||||||||||
(gain)/loss on disposal of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash placed | -122,000 | 40,000 | -42,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in working capital: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income on equity investment in apm | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on equity interest in apm | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
account payable to apm | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayment for acquisition of wafer fabrication assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional investment in apm before the apm acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for ipo related expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of oregon fab | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current and long term assets | -934,000 | 2,784,000 | -2,386,000 | 1,686,000 | 1,452,000 | 575,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of share options | 376,000 | 804,000 | 126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non cash investing and financing information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from bank borrowings | 22,000,000 | 12,100,000 | 10,698,000 | 4,002,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of bank borrowings | -14,100,000 | -10,698,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from ipo | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets and liabilities | 225,000 | 101,000 | 28,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable to apm | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
apm acquisition, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit for manufacturing capacity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange gains on cash and cash equivalents | 33,000 | -6,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment purchased within accounts payable and accrued liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase of property and equipment purchased within accounts payable and accrued liabilities | -4,880,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(income) loss on equity investment in apm | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in working capital, net of impact of acquisition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of apm | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from (payments of issuance costs for) the ipo | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee stock purchase plan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash generated from operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash generated from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in an associate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of borrowing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payment on finance lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash generated from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow disclosures: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes of property, plant and equipment included in trade and other payables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized ipo costs included in trade and other payables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible asset acquired under capital leases |
We provide you with 20 years of cash flow statements for Alpha and Omega Semiconductor stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Alpha and Omega Semiconductor stock. Explore the full financial landscape of Alpha and Omega Semiconductor stock with our expertly curated income statements.
The information provided in this report about Alpha and Omega Semiconductor stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.