Alpha and omega semiconductor limited (AOSL)
CashFlow / Yearly
Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10
Cash flows from operating activities
Net loss including noncontrolling interest

-14,638

4,948

9,260

-3,032

-7,763

-3,104

-

-

-

-

Net loss

-

-

-

-

-

-

-5,575

12,917

37,827

37,824

Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization

32,038

29,419

27,188

27,303

27,547

27,876

-

-

-

-

Allowance for doubtful accounts

-

-

-

-

-

-363

0

559

0

0

Depreciation

-

-

-

-

-

-

28,828

24,692

16,261

8,769

Amortization

-

-

-

-

-

-

532

571

417

242

Share-based compensation expense

13,177

11,412

6,634

4,313

4,490

3,375

4,819

5,422

6,174

3,559

Income on equity investment in APM

-

-

-

-

-

-

-

-

1,768

6,546

Gain on equity interest in APM

-

-

-

-

-

-

-

-

837

0

Deferred income taxes, net

452

2,244

-7,224

-871

-785

-574

-1,023

1,468

246

1,166

Gain on disposal of property and equipment

-21

-45

425

-95

103

160

-45

-8

-

-

Asset Impairment Charges

-

-

-

432

0

0

2,557

0

0

-

Government grant via forgiven loan

-

-

-

-

-250

0

0

-

-

-

(Gain) loss on disposal of property and equipment

-

-

-

-

-

-

-

-

-3

-40

Changes in assets and liabilities:
Accounts receivable, net

-9,237

5,345

1,816

-12,187

2,247

-2,126

-552

-3,094

5,195

9,359

Inventories

21,461

13,928

7,406

4,674

-2,386

-1,779

2,561

-1,632

26,941

5,600

Other current and long-term assets

1,887

34,625

4,584

310

517

1,429

-2,092

-1,327

973

1,283

Accounts payable

6,410

4,872

4,515

-1,162

3,335

5,517

1,765

-20,768

-1,262

-3,763

Account payable to APM

-

-

-

-

-

-

-

-

1,277

819

Income taxes payable

-601

466

-1,264

960

-1,276

-916

-694

399

196

1,229

Accrued and other liabilities

9,577

8,460

3,322

3,199

1,282

2,685

-5,376

4,496

5,155

5,022

Net cash provided by operating activities

31,421

3,480

42,648

40,182

27,669

37,960

28,007

32,881

30,088

29,787

Cash flows from investing activities
Purchases of property and equipment excluding JV Company

-36,002

-49,390

-30,799

-21,901

-21,492

-

-

-

-

-

Purchases of property and equipment in JV Company

76,049

128,359

16,052

0

0

-

-

-

-

-

Purchases of land use rights in JV Company

0

0

8,737

0

0

-

-

-

-

-

Purchase of intangible assets

405

16,384

0

0

-

-

-

-

-

-

Acquisitions, net of cash acquired

-

-

-

-

-

-

-

21,330

1,569

0

Prepayment for acquisition of wafer fabrication assets

-

-

-

-

-

-

-

-

5,000

0

Purchases of property and equipment

-

-

-

-

-

9,395

17,573

36,318

42,073

13,980

Proceeds from sale of property and equipment

21

6

603

0

272

244

263

0

0

2

(Increase) decrease in restricted cash

-

-

-

-

-

-

-

-

-

707

(Increase) decrease in restricted cash

-

-

-

-180

125

40

-32

183

-653

-

Additional investment in APM before the APM acquisition

-

-

-

-

-

-

-

-

1,831

0

Investment in a privately held company

0

0

600

0

0

-

-

100

0

0

Net cash used in investing activities

-112,435

-194,127

-55,585

-21,721

-21,345

-9,191

-17,278

-57,931

-49,820

-14,685

Cash flows from financing activities
Proceeds from investment by noncontrolling interest

24,000

128,994

33,000

0

0

-

-

-

-

-

Withholding tax on restricted stock units

2,028

2,363

2,071

1,036

539

316

-

-

-

-

Proceeds from exercise of stock options and ESPP

3,018

4,956

10,699

7,371

3,007

2,675

3,089

2,340

4,234

172

Proceeds from financing lease

0

60,416

0

0

-

-

-

-

-

-

Payment for repurchases of common shares

1,501

15,098

0

42,081

5,816

918

5

1,574

693

0

Proceeds from borrowings

77,949

30,950

0

0

-

-

250

48,800

23,461

-

Repayments of borrowings

21,947

74

0

0

13,571

3,571

2,858

28,798

38,488

-

Proceeds from borrowings

-

-

-

-

-

-

-

-

-

3,680

Repayments of borrowings

-

-

-

-

-

-

-

-

-

13,856

Principal payments on finance lease

4,392

828

819

940

1,061

1,267

961

306

571

398

Net proceeds from IPO

-

-

-

-

-

-

-

-

-

53,872

Payment for IPO related expenses

-

-

-

-

-

-

-

-

610

0

Net cash provided by financing activities

75,099

206,953

40,809

-36,686

-17,980

-3,397

-485

20,462

-12,667

43,470

Effect of exchange rate changes on cash, cash equivalents and restricted cash

-1,514

-511

95

-

-

-

-

-

-

-

Net increase (decrease) in cash, cash equivalents and restricted cash

-7,429

15,795

27,967

-

-

-

-

-

-

-

Effect of exchange rate changes on cash and cash equivalents

-

-

-

-86

-47

10

-4

46

106

13

Net increase (decrease) in cash and cash equivalents

-

-

-

-18,311

-11,703

25,382

10,240

-4,542

-32,293

58,585

Cash paid for interest

6,582

700

70

-

-

-

-

-

-

-

Cash paid for interest

-

-

-

9

171

304

418

342

263

188

Cash paid for income taxes

1,841

2,985

2,550

3,139

4,813

2,585

3,779

4,879

2,543

1,512

Supplemental disclosures of non-cash investing and financing information:
Property and equipment purchased but not yet paid (fiscal year 2019 amount is presented as revised, see Note 1)

58,877

68,156

23,155

5,711

5,728

3,390

1,820

8,509

15,755

9,931

Property and equipment acquired under capital leases but not yet paid

0

0

0

2,449

0

1,921

377

1,916

0

0

Capitalized IPO costs included in accrued liabilities

-

-

-

-

-

-

-

-

-

493

Reissuance of treasury stock

51

53

-9

233

112

-

-

-

23,066

0

Re-issuance of treasury stock

-

-

-

-

-

83

-255

0

0

-