Healios K.K. (FRA:6VX)
Germany
· Delayed Price · Currency is EUR 2.260
+0.100 (4.63%)
At close: Dec 5, 2025
Healios K.K. Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2019 |
| Net Income | -3,692 | -4,061 | -3,626 | -5,330 | -4,462 | -5,378 | Upgrade
|
| Depreciation & Amortization | 283 | 297 | 224 | 386 | 262 | 229 | Upgrade
|
| Loss (Gain) on Equity Investments | 1 | 2 | -2 | -3 | 3 | 14 | Upgrade
|
| Other Operating Activities | 445 | 1,183 | 331 | 65 | -1,012 | 1,101 | Upgrade
|
| Change in Accounts Receivable | -34 | 150 | -20 | 130 | -130 | 46 | Upgrade
|
| Change in Accounts Payable | 1 | 57 | -56 | -133 | -36 | -29 | Upgrade
|
| Change in Other Net Operating Assets | 91 | 555 | 327 | 284 | 286 | 72 | Upgrade
|
| Operating Cash Flow | -2,905 | -1,817 | -2,822 | -4,601 | -5,089 | -3,945 | Upgrade
|
| Capital Expenditures | -77 | -15 | -25 | -207 | -293 | -311 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -292 | -3 | -55 | -7 | -2 | Upgrade
|
| Investment in Securities | -1,510 | -1,110 | -1,150 | -605 | -433 | -833 | Upgrade
|
| Other Investing Activities | -7 | -1 | 57 | -42 | -3 | -70 | Upgrade
|
| Investing Cash Flow | -1,594 | -1,418 | -1,121 | -909 | -736 | -1,216 | Upgrade
|
| Long-Term Debt Issued | - | 1,599 | 450 | - | - | 2,500 | Upgrade
|
| Long-Term Debt Repaid | - | -4,000 | -3,000 | -5,000 | - | -2,000 | Upgrade
|
| Net Debt Issued (Repaid) | - | -2,401 | -2,550 | -5,000 | - | 500 | Upgrade
|
| Issuance of Common Stock | 4,958 | 2,150 | 3,115 | 2,223 | 6,759 | 440 | Upgrade
|
| Other Financing Activities | 1,447 | 328 | 2,772 | 275 | 229 | -137 | Upgrade
|
| Financing Cash Flow | 6,405 | 77 | 3,337 | -2,502 | 6,988 | 803 | Upgrade
|
| Foreign Exchange Rate Adjustments | 58 | 108 | 82 | 133 | 40 | -13 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1 | - | - | - | -1 | -1 | Upgrade
|
| Net Cash Flow | 1,965 | -3,050 | -524 | -7,879 | 1,202 | -4,372 | Upgrade
|
| Free Cash Flow | -2,982 | -1,832 | -2,847 | -4,808 | -5,382 | -4,256 | Upgrade
|
| Free Cash Flow Margin | -3074.23% | -327.14% | -2352.89% | -5342.22% | -13126.83% | -15762.96% | Upgrade
|
| Free Cash Flow Per Share | -29.44 | -20.71 | -41.87 | -84.34 | -93.79 | -82.77 | Upgrade
|
| Cash Interest Paid | 53 | 65 | 73 | 83 | 80 | 75 | Upgrade
|
| Cash Income Tax Paid | 10 | 4 | 8 | 7 | 6 | 7 | Upgrade
|
| Levered Free Cash Flow | -586.13 | 659.63 | -1,340 | -3,781 | -5,365 | - | Upgrade
|
| Unlevered Free Cash Flow | -586.13 | 714 | -1,249 | -3,520 | -5,001 | - | Upgrade
|
| Change in Working Capital | 58 | 762 | 251 | 281 | 120 | 89 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.