KULICKE AND SOFFA INDUSTRIES, INC. (KLIC) FY2024 Annual Statement of Cash Flows
2023-10-01 to 2024-09-28
Statement of Cash Flows
2023-10-01 to 2024-09-28
Swipe to see the full flow
Chart details
KULICKE AND SOFFA INDUSTRIES, INC. cash flow reconciliation, Oct 1, 2023 through Sep 28, 2024
Cash flows for Oct 1, 2023 through Sep 28, 2024. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Sep 30, 2023. Ending cash: Sep 28, 2024. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on Sep 30, 2023
- 529,402,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
- Operating activities
- 31,037,000 US dollars. Net cash provided.
- Net (loss) / income
- negative 69,006,000 US dollars
- Depreciation and amortization
- 24,735,000 US dollars
- Equity-based compensation
- 26,891,000 US dollars
- Adjustment for doubtful accounts
- 0 US dollars
- Adjustment for inventory valuation
- 69,811,000 US dollars
- Deferred taxes
- 11,374,000 US dollars
- Loss/(gain) on disposal of property, plant and equipment
- 72,000 US dollars
- Unrealized foreign currency translation
- 1,944,000 US dollars
- Accounts and notes receivable
- negative 34,707,000 US dollars
- Inventory
- negative 31,511,000 US dollars
- Prepaid expenses and other current assets
- 9,073,000 US dollars
- Accounts payable, accrued expenses and other current liabilities
- 185,000 US dollars
- Income taxes payable
- negative 17,669,000 US dollars
- Other, net
- negative 4,580,000 US dollars
- Impairment charges
- 44,472,000 US dollars
- Unrealized fair value changes on equity investment
- negative 47,000 US dollars
- Investing activities
- negative 138,501,000 US dollars. Net cash used.
- Purchases of property, plant and equipment
- negative 16,148,000 US dollars
- Maturity of short term investments
- 570,000,000 US dollars
- Investment in private equity fund
- negative 2,380,000 US dollars
- Purchase of short term investments
- negative 690,000,000 US dollars
- Acquisition of business, net of cash acquired
- 0 US dollars
- Proceeds from sales of property, plant and equipment
- 27,000 US dollars
- Financing activities
- negative 196,100,000 US dollars. Net cash used.
- Payment on short term debt
- 0 US dollars
- Payment for finance leases
- negative 564,000 US dollars
- Repurchase of common stock
- negative 150,791,000 US dollars
- Proceeds from short term debt
- 0 US dollars
- Common stock cash dividends paid
- negative 44,162,000 US dollars
- Tax withholding payments related to vested and released restricted stock units
- negative 583,000 US dollars
- Operating adjustment reconciliation
- 188,557,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing gross reconciliation
- 196,100,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- investing gross reconciliation
- 708,528,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- 1,309,000 US dollars
- Ending cash on Sep 28, 2024
- 227,147,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
- Cash sources and uses
- 561,748,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- negative 302,255,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- Not meaningful. Operating cash flow divided by reconciliation net income for the same period. The ratio is not meaningful when net income is zero or negative.
- Operating cash flow
- 31,037,000 US dollars. Operating cash flow used in the free cash flow calculation.
- Cash purchases of property, plant and equipment
- 16,148,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- 14,889,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net loss −$69.01M + net operating adjustments $100.04M = operating cash +$31.04M. The loss reduces the earnings basis of the reconciliation; it is not a cash payment. The signed loss remains a deduction at the operating reconciliation junction.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 31,037,000 US dollars minus 16,148,000 US dollars equals 14,889,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!