
Onto Innovation Inc
NYSE:ONTO

Cash Flow Statement
Cash Flow Statement
Onto Innovation Inc
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(31)
|
(30)
|
(29)
|
0
|
3
|
4
|
9
|
16
|
44
|
46
|
48
|
46
|
30
|
41
|
51
|
56
|
58
|
44
|
30
|
23
|
2
|
(6)
|
(2)
|
2
|
31
|
60
|
87
|
116
|
142
|
172
|
188
|
204
|
223
|
199
|
173
|
157
|
121
|
139
|
166
|
183
|
202
|
|
Depreciation & Amortization |
10
|
10
|
10
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
10
|
16
|
31
|
45
|
60
|
68
|
67
|
66
|
65
|
66
|
66
|
66
|
66
|
65
|
65
|
66
|
67
|
67
|
67
|
67
|
67
|
62
|
|
Change in Deffered Taxes |
18
|
18
|
18
|
(3)
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
(16)
|
(15)
|
7
|
10
|
10
|
9
|
4
|
2
|
(1)
|
(1)
|
(4)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(13)
|
(19)
|
(27)
|
(37)
|
(34)
|
(32)
|
(31)
|
(30)
|
(22)
|
(22)
|
(22)
|
(17)
|
(26)
|
|
Stock-Based Compensation |
6
|
9
|
9
|
8
|
8
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
7
|
11
|
12
|
16
|
18
|
18
|
19
|
20
|
20
|
20
|
19
|
21
|
23
|
24
|
26
|
25
|
25
|
26
|
26
|
26
|
27
|
29
|
|
Other Non-Cash Items |
10
|
10
|
10
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
11
|
11
|
12
|
14
|
16
|
17
|
18
|
39
|
49
|
54
|
55
|
48
|
43
|
42
|
41
|
30
|
29
|
33
|
41
|
39
|
42
|
41
|
35
|
39
|
36
|
35
|
37
|
53
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(4)
|
1
|
4
|
5
|
6
|
8
|
8
|
18
|
24
|
23
|
52
|
54
|
59
|
58
|
45
|
41
|
34
|
34
|
37
|
35
|
36
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(7)
|
(9)
|
(11)
|
(5)
|
(21)
|
(15)
|
(5)
|
(1)
|
0
|
1
|
(8)
|
(23)
|
(35)
|
(18)
|
(10)
|
4
|
22
|
0
|
(13)
|
(31)
|
(35)
|
(42)
|
(26)
|
(21)
|
(29)
|
(21)
|
(59)
|
(63)
|
(51)
|
(77)
|
(107)
|
(137)
|
(157)
|
(132)
|
(86)
|
(68)
|
(32)
|
(40)
|
(33)
|
(19)
|
(44)
|
|
Cash from Operating Activities |
(1)
N/A
|
(2)
-200%
|
(3)
-78%
|
11
N/A
|
2
-86%
|
8
+400%
|
22
+175%
|
33
+52%
|
46
+37%
|
48
+6%
|
43
-11%
|
27
-37%
|
21
-24%
|
50
+144%
|
69
+38%
|
89
+28%
|
103
+17%
|
70
-33%
|
42
-40%
|
19
-55%
|
18
-4%
|
28
+54%
|
67
+141%
|
92
+37%
|
106
+15%
|
148
+40%
|
136
-9%
|
159
+18%
|
175
+10%
|
170
-3%
|
154
-9%
|
136
-12%
|
137
+0%
|
141
+3%
|
163
+15%
|
160
-2%
|
172
+8%
|
179
+4%
|
213
+19%
|
251
+18%
|
246
-2%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(6)
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
(6)
|
(6)
|
(8)
|
(10)
|
(14)
|
(15)
|
(7)
|
(4)
|
(1)
|
(0)
|
(4)
|
(7)
|
(11)
|
(12)
|
(12)
|
(11)
|
(9)
|
(11)
|
(18)
|
(24)
|
(24)
|
(29)
|
(23)
|
(22)
|
(29)
|
(30)
|
(32)
|
|
Other Items |
(2)
|
(1)
|
0
|
5
|
4
|
4
|
12
|
(38)
|
(38)
|
(40)
|
(60)
|
(17)
|
(2)
|
23
|
29
|
17
|
3
|
(32)
|
(23)
|
(51)
|
11
|
21
|
30
|
16
|
(45)
|
(100)
|
(122)
|
(98)
|
(130)
|
(104)
|
(89)
|
(49)
|
(37)
|
15
|
(21)
|
(64)
|
(81)
|
(187)
|
(217)
|
(230)
|
(195)
|
|
Cash from Investing Activities |
(8)
N/A
|
(5)
+40%
|
(3)
+43%
|
0
N/A
|
2
+400%
|
2
N/A
|
9
+340%
|
(42)
N/A
|
(42)
N/A
|
(44)
-3%
|
(63)
-44%
|
(20)
+68%
|
(7)
+67%
|
17
N/A
|
23
+38%
|
12
-50%
|
(4)
N/A
|
(42)
-874%
|
(37)
+11%
|
(66)
-76%
|
4
N/A
|
18
+327%
|
29
+63%
|
15
-47%
|
(49)
N/A
|
(106)
-119%
|
(132)
-24%
|
(110)
+17%
|
(142)
-29%
|
(115)
+19%
|
(99)
+14%
|
(60)
+39%
|
(56)
+7%
|
(9)
+83%
|
(45)
-393%
|
(93)
-104%
|
(103)
-11%
|
(208)
-102%
|
(246)
-18%
|
(260)
-5%
|
(227)
+13%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
(2)
|
(3)
|
(3)
|
2
|
3
|
5
|
6
|
8
|
9
|
8
|
6
|
(21)
|
(45)
|
(45)
|
(44)
|
(19)
|
5
|
6
|
5
|
0
|
(35)
|
(56)
|
(54)
|
(49)
|
(13)
|
6
|
7
|
10
|
7
|
11
|
(3)
|
(57)
|
(60)
|
(60)
|
(48)
|
2
|
9
|
4
|
9
|
(16)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(13)
|
(12)
|
(12)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(14)
|
(19)
|
(20)
|
(20)
|
|
Cash from Financing Activities |
(1)
N/A
|
(4)
-400%
|
(5)
-34%
|
(5)
-11%
|
0
N/A
|
1
+300%
|
3
+250%
|
4
+46%
|
5
+29%
|
5
-13%
|
3
-37%
|
1
-66%
|
(26)
N/A
|
(48)
-88%
|
(48)
0%
|
(48)
+1%
|
(23)
+52%
|
1
N/A
|
2
+200%
|
2
-38%
|
(4)
N/A
|
(40)
-850%
|
(62)
-55%
|
(59)
+4%
|
(54)
+9%
|
(18)
+66%
|
(2)
+92%
|
(1)
+33%
|
3
N/A
|
(6)
N/A
|
(0)
+98%
|
(15)
-14 700%
|
(68)
-362%
|
(70)
-3%
|
(71)
0%
|
(60)
+15%
|
(9)
+84%
|
(5)
+47%
|
(15)
-202%
|
(10)
+32%
|
(36)
-244%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(1)
|
(0)
|
1
|
2
|
2
|
3
|
2
|
(3)
|
(4)
|
(10)
|
(13)
|
(6)
|
(4)
|
(3)
|
(1)
|
(1)
|
(5)
|
(3)
|
1
|
(4)
|
|
Net Change in Cash |
(10)
N/A
|
(11)
-9%
|
(12)
-6%
|
6
N/A
|
4
-40%
|
11
+209%
|
34
+213%
|
(4)
N/A
|
9
N/A
|
9
N/A
|
(18)
N/A
|
7
N/A
|
(12)
N/A
|
18
N/A
|
44
+139%
|
52
+19%
|
76
+46%
|
29
-62%
|
8
-74%
|
(45)
N/A
|
18
N/A
|
5
-74%
|
34
+604%
|
49
+45%
|
6
-88%
|
25
+313%
|
5
-81%
|
51
+933%
|
33
-35%
|
46
+40%
|
46
N/A
|
48
+5%
|
6
-87%
|
58
+834%
|
44
-24%
|
6
-86%
|
58
+845%
|
(40)
N/A
|
(52)
-31%
|
(18)
+66%
|
(21)
-15%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(6)
N/A
|
(6)
+8%
|
(6)
-5%
|
7
N/A
|
(0)
N/A
|
6
N/A
|
19
+207%
|
30
+59%
|
42
+40%
|
45
+8%
|
40
-11%
|
24
-40%
|
15
-36%
|
44
+184%
|
64
+46%
|
83
+30%
|
96
+16%
|
59
-38%
|
28
-53%
|
4
-85%
|
11
+163%
|
24
+114%
|
66
+174%
|
92
+39%
|
102
+11%
|
141
+38%
|
125
-12%
|
148
+19%
|
163
+10%
|
159
-3%
|
145
-9%
|
126
-13%
|
118
-6%
|
118
-1%
|
139
+18%
|
131
-6%
|
149
+14%
|
157
+5%
|
183
+16%
|
222
+21%
|
214
-3%
|