WuXi AppTec Co. Ltd. logo

WuXi AppTec Co. Ltd.

WUXAY | OTC
Chart Builder DCF Calculator
$26.38
-$0.36 (-1.35%)
At close: Sep 23, 2026, 2:57 PM ET
$26.38
$0 (0.00%)
After-hours: Sep 23, 2026, 2:57 PM ET
Fiscal Year
Period Ending
FY 2024
Dec 30, 2024
FY 2023
Dec 30, 2023
FY 2022
Dec 30, 2022
FY 2021
Dec 30, 2021
FY 2020
Dec 30, 2020
FY 2019
Dec 30, 2019
Net Income
9.57B 9.61B 8.9B 5.14B 2.99B 1.91B
Depreciation & Amortization
2.78B 2.28B 1.69B 1.29B 1B 841.17M
Stock-Based Compensation
n/a n/a 859.08M 624.92M 664.54M 195.15M
Other Working Capital
722.98M -302.3M 44.87M -57.85M -77.93M -26.91M
Other Non-Cash Items
1.03B 1.9B 272.88M -624.04M 556.4M 687.14M
Deferred Income Tax
n/a n/a 44.87M -57.85M -77.93M -26.91M
Change in Working Capital
-970.38M -406.97M -252.94M -1.21B -571.92M -523.68M
Operating Cash Flow
12.41B 13.39B 10.62B 4.59B 3.97B 2.92B
Capital Expenditures
-4B -5.52B -9.97B -6.94B -3.03B -2.53B
Cash Acquisitions
n/a -118M -161.48M -857.69M -186.05M -784.77M
Purchase of Investments
-13.5B -4.92B -1.45B -2.82B -6.53B -2.35B
Sales Maturities Of Investments
11.97B 2.6B 1.61B 5.77B 965.26M 673.1M
Other Investing Acitivies
15.84M 395.09M 276.45M 1.81M 8.59M 15.85M
Investing Cash Flow
-5.52B -7.56B -9.69B -4.84B -8.78B -4.97B
Debt Repayment
3.32B 178.21M 1.67B 1.07B -1.28B 4.51B
Common Stock Repurchased
-3.91B -1.18B -960.25M -1.68B -643.34M n/a
Dividend Paid
-3.08B -2.76B -1.53B -889.58M -556.43M -678.64M
Other Financial Acitivies
-158.17M -1.36B -456.08M -1.91B 12.37B -2.26B
Financial Cash Flow
-3.83B -3.94B -1.28B -1.72B 9.89B 1.56B
Net Cash Flow
3.44B 2.02B -191.43M -2.05B 5B -534.4M
Free Cash Flow
8.4B 7.87B 650.34M -2.35B 942.69M 384.23M
Adj. Free Cash Flow
8.4B 7.87B -208.74M -2.97B 278.15M 189.08M
Maintenance CapEx
-4B -4.92B -409.65M -3.27B -1.07B -867.38M
Growth CapEx
n/a -599.21M -9.56B -3.67B -1.96B -1.66B
Owner Earnings
8.4B 8.47B 10.21B 1.32B 2.9B 2.05B

© 2026 bestshares.com. All rights reserved.