Applied Optoelectronics, Inc. (AAOI)
NASDAQ: AAOI · Real-Time Price · USD
18.24
+3.57 (24.34%)
At close: May 12, 2025, 4:00 PM
18.25
+0.01 (0.05%)
After-hours: May 12, 2025, 7:54 PM EDT
Applied Optoelectronics Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -172.74 | -186.73 | -56.05 | -66.4 | -54.16 | -58.45 | Upgrade
|
| Depreciation & Amortization | 21.38 | 20.65 | 20.43 | 23.2 | 25.37 | 24.73 | Upgrade
|
| Other Amortization | 1.41 | 1.43 | 2.31 | 0.9 | 0.87 | 0.9 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.14 | 0.13 | 0.05 | -0.05 | 0 | 0.02 | Upgrade
|
| Stock-Based Compensation | 14.51 | 14.79 | 11.88 | 9.6 | 12.12 | 13.05 | Upgrade
|
| Provision & Write-off of Bad Debts | 0 | -0 | -0.02 | -0 | -0.03 | 0.03 | Upgrade
|
| Other Operating Activities | 115.67 | 116.09 | 7.42 | 6.82 | -1.77 | 10.13 | Upgrade
|
| Change in Accounts Receivable | -113.63 | -68.73 | 13.13 | -12.75 | -7.02 | -8.42 | Upgrade
|
| Change in Inventory | -52.9 | -29.41 | 6.79 | 1.15 | 15.79 | -23.67 | Upgrade
|
| Change in Accounts Payable | 101.23 | 72.08 | -14.95 | 12.97 | 7.07 | -3.35 | Upgrade
|
| Change in Unearned Revenue | -1.69 | -1.8 | -1.2 | - | - | - | Upgrade
|
| Change in Income Taxes | -0 | -0 | -0 | 0 | 0 | 0.19 | Upgrade
|
| Change in Other Net Operating Assets | -5.35 | -8.01 | 2.29 | 10.54 | -9.88 | 0.84 | Upgrade
|
| Operating Cash Flow | -91.96 | -69.53 | -7.93 | -14.02 | -11.64 | -44.01 | Upgrade
|
| Capital Expenditures | -78.48 | -50.2 | -14.31 | -3.74 | -10.2 | -19.07 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.01 | 0.01 | 0.14 | 0.4 | 0.11 | 0.22 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.45 | -0.51 | -0.59 | -0.5 | -0.46 | -0.49 | Upgrade
|
| Investing Cash Flow | -78.93 | -50.7 | -14.76 | -3.83 | -10.55 | -19.35 | Upgrade
|
| Short-Term Debt Issued | - | 44.15 | 57.06 | 45.67 | 24.62 | 39.96 | Upgrade
|
| Long-Term Debt Issued | - | 48.68 | 141.29 | 143.26 | 122.94 | 101.96 | Upgrade
|
| Total Debt Issued | 105.07 | 92.83 | 198.34 | 188.93 | 147.56 | 141.92 | Upgrade
|
| Short-Term Debt Repaid | - | -40.17 | -53.75 | -40.57 | -32.47 | -31.34 | Upgrade
|
| Long-Term Debt Repaid | - | -49.65 | -172.07 | -138.39 | -115.45 | -101.26 | Upgrade
|
| Total Debt Repaid | -97.79 | -89.82 | -225.82 | -178.96 | -147.91 | -132.59 | Upgrade
|
| Net Debt Issued (Repaid) | 7.28 | 3.01 | -27.47 | 9.97 | -0.36 | 9.32 | Upgrade
|
| Issuance of Common Stock | 214.13 | 146.29 | 69.01 | 1.24 | 15.41 | 39.22 | Upgrade
|
| Repurchase of Common Stock | -5.01 | -4.33 | -0.96 | -0.45 | -0.96 | -1.08 | Upgrade
|
| Other Financing Activities | -2.79 | -2.79 | - | - | - | -0.02 | Upgrade
|
| Financing Cash Flow | 213.61 | 142.18 | 40.58 | 10.75 | 14.09 | 47.44 | Upgrade
|
| Foreign Exchange Rate Adjustments | 6.68 | 2.08 | 1.62 | 1.55 | -0.88 | -1 | Upgrade
|
| Net Cash Flow | 49.41 | 24.04 | 19.51 | -5.55 | -8.98 | -16.91 | Upgrade
|
| Free Cash Flow | -170.44 | -119.72 | -22.24 | -17.76 | -21.85 | -63.08 | Upgrade
|
| Free Cash Flow Margin | -55.24% | -48.01% | -10.22% | -7.97% | -10.33% | -26.89% | Upgrade
|
| Free Cash Flow Per Share | -3.83 | -2.88 | -0.70 | -0.64 | -0.81 | -2.88 | Upgrade
|
| Cash Interest Paid | 4.99 | 4.94 | 8.1 | 5.14 | 4.9 | 4.97 | Upgrade
|
| Cash Income Tax Paid | - | - | 0.01 | - | 0 | -0.36 | Upgrade
|
| Levered Free Cash Flow | -157.62 | -95.2 | 4.4 | 7.67 | -2.98 | -50.55 | Upgrade
|
| Unlevered Free Cash Flow | -155.23 | -92.37 | 7.99 | 10.71 | -0.33 | -47.93 | Upgrade
|
| Change in Net Working Capital | 75.82 | 32.79 | -16.42 | -19.02 | -8.32 | 35.62 | Upgrade
|
Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.