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 Quarter
Period Ending
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Q4 2020
Dec 30, 2020
Q3 2020
Sep 29, 2020
Q2 2020
Jun 29, 2020
Q1 2020
Mar 30, 2020
Net Income
n/a 3.67B 2.92B n/a 2.3B 1.94B 1.53B 2.76B 3.14B 2.17B 1.44B 2.74B 2.99B 1.64B 1.53B 887.13M 1.18B 1.5B 591.88M 651.2M 1.41B 303.04M
Depreciation & Amortization
n/a n/a n/a n/a 696.06M 696.06M 650.31M -1.07B 1.07B n/a 1.69B 520.45M 437.88M n/a 1.29B -609.6M 609.6M n/a 269.71M 269.71M 302.42M 302.42M
Stock-Based Compensation
n/a n/a n/a n/a 196.07M 87.77K 750.33M -396.76M 396.59M 166.29K 859.08M n/a n/a n/a 624.92M n/a n/a n/a 664.54M n/a n/a n/a
Other Working Capital
n/a n/a n/a -196.16M 196.16M n/a 756.01M -396.76M 396.76M n/a 859.08M -454.58M 454.58M n/a 556.62M -260.43M 260.43M n/a 556.73M -270.73M 270.73M n/a
Other Non-Cash Items
4.24B -476.53M 1.11B 3.47B 1.13B 456.3M 963.91M 1.95B -565.63M 859.2M -461.02M -2.06B 2.58B -1.15B 2.23B -729.61M 1.18B -831.03M 1.24B 622.75M -745.68M 1.12B
Deferred Income Tax
n/a n/a n/a n/a n/a n/a -343.37M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
n/a n/a n/a -59.91M 59.91M n/a -406.97M 1.47B -1.47B n/a -620.96M 2.51B -2.51B n/a -4.27B 1.49B -1.49B n/a -1.76B 660.6M -660.6M n/a
Operating Cash Flow
4.24B 3.2B 4.03B 3.41B 2.73B 2.4B 3.14B 4.72B 2.57B 3.03B 2.91B 3.71B 3.5B 497.47M 1.41B 1.04B 1.47B 668.78M 1.56B 1B 366.02M 1.12B
Capital Expenditures
-1.37B -734.53M -1.51B -981.14M -699.74M -810.77M -1.87B -1.23B -1.15B -1.27B -3.22B -2.33B -2.21B -2.21B -2.11B -2.1B -1.66B -1.07B -1.11B -831.84M -701.47M -386.71M
Cash Acquisitions
n/a 1.26B n/a n/a -48.06M 115.7K -106.98M n/a n/a -22.09M n/a 42.67M n/a n/a 2.1B -16.11M n/a -841.58M -144.11M 792.31M 702.07M 389.81M
Purchase of Investments
-3.11B -1.14B -7.28B -2.43B -1.56B -2.23B -1.25B -3.39B -93.92M -182.92M -416.2M -256.47M -519.99M -259.18M -1.01B -163.56M -779.41M -869.35M -3.36B -1.36B -875.69M -935.62M
Sales Maturities Of Investments
4.08B 2.82B 6.46B 2.19B 1.11B 2.05B 1.16B 404.03M 892.55M 249.38M 218.63M 449.6M 467.75M 476.29M 2.55B 565.53M 377.28M 2.28B 403.89M 232.62M -254.22M 582.97M
Other Investing Acitivies
7.7M 1.68M 6.1M 289.9K -420.61M -43.62M 88.28M 1.19M 7.42M 2.47M -158.63M -28.91M 259.38M 459.29K -1.31M 2.32M -3.64M 4.43M 2.47M -39.53M 601.61K 3.11M
Investing Cash Flow
-390.22M 2.2B -2.32B -1.22B -1.2B -995.78M -2.07B -4.22B -339.23M -1.22B -3.58B -2.12B -2B -1.99B -566.2M -1.71B -2.07B -497.28M -4.21B -2B -1.83B -736.26M
Debt Repayment
1.1B 1.36B 2.01B -54.14M -12.05M 1.37B n/a n/a -192.92M 248.17M 401.73M 649.69M 32.97M 441.88M 1.56M 29.63M 744.27M 295.85M n/a -792.21M -535.44M 295.42M
Common Stock Repurchased
n/a n/a n/a n/a -2B n/a -1.18B n/a n/a n/a -960.25M 375.99K -375.99K n/a -1.68B n/a -82.32K n/a -643.34M n/a -7.89M n/a
Dividend Paid
-3.85B -43.59M -35.14M -408.73M -2.88B -20.82M -22.24M -30.16M -2.67B -37.5M -25.47M -1.53B -1.54B -7.27M -8.26M -3.68M -894.98M -5.82M -18.35M -16.06M -572.94M -30.77M
Other Financial Acitivies
-3.41B -78.78M 95.88M -1.98B -728.76M -1.4B -396.42M -657.88M 93.96M -61.76M 5.49M -184.99M -18.2M -47.31M -116.07M -1.69B -20.74M -55.81M -337.66M 12.35B -409.17M -32.46M
Financial Cash Flow
-6.17B 1.24B 2.07B -2.44B -3.36B -43.29M -418.66M -688.04M -2.76B 148.9M -578.5M 442.22M -1.53B 387.3M -122.77M -1.66B -171.44M 234.22M -356.01M 11.54B -1.53B 232.19M
Net Cash Flow
-2.46B 6.57B 4.17B -427.91M -1.05B 6.51B 554.09M -138.69M -282.8M 1.88B -1.23B 2.12B 67.7M -1.15B 672.69M -2.3B -863.07M 440.74M -3.07B 10.45B -3B 629.71M
Free Cash Flow
2.87B 2.46B 2.52B -981.14M 2.03B 1.59B 1.28B 3.48B 1.43B 1.76B -312.9M 1.39B 1.29B -1.71B -697.2M -1.06B -188.17M -403.71M 447.17M 172.4M -335.45M 729.34M
Adj. Free Cash Flow
2.87B 2.46B 2.52B -981.14M 1.84B 1.59B 527.39M 3.88B 1.03B 1.76B -1.17B 1.39B 1.29B -1.71B -1.32B -1.06B -188.17M -403.71M -217.37M 172.4M -335.45M 729.34M
Maintenance CapEx
n/a n/a -974.79M -981.14M -699.74M -810.77M -1.87B -1.22B -765.03M -972.35M -559.54M n/a -64.43M -160.82M -1.15B -1.29B -773.03M -56.12M -508.86M -191.07M -210.41M -163.33M
Growth CapEx
-1.37B -734.53M -537.05M n/a n/a n/a n/a -19.29M -380.24M -297.36M -2.66B -2.33B -2.15B -2.05B -957.23M -807.95M -889.07M -1.02B -602.16M -640.78M -491.06M -223.38M
Owner Earnings
4.24B 3.2B 3.05B 2.43B 2.03B 1.59B 1.28B 3.5B 1.81B 2.05B 2.35B 3.71B 3.43B 336.65M 260.02M -249.77M 700.9M 612.66M 1.05B 813.18M 155.61M 952.71M

© 2026 bestshares.com. All rights reserved.