Onyx Healthcare Inc. (TPEX:6569)
Taiwan
· Delayed Price · Currency is TWD 113.00
+2.00 (1.80%)
Dec 5, 2025, 1:30 PM CST
Onyx Healthcare Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 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 | 2015 - 2019 |
| Net Income | 130.44 | 180.91 | 255.26 | 202.96 | 127.55 | 167.08 | Upgrade
|
| Depreciation & Amortization | 20.7 | 20.7 | 24.1 | 26.83 | 27.04 | 30.23 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | -0.25 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 8.93 | -9.95 | -11.86 | 12.47 | 0.92 | -2.54 | Upgrade
|
| Loss (Gain) on Equity Investments | -66.12 | -67.1 | -62.87 | -62.94 | -50.19 | -33.9 | Upgrade
|
| Stock-Based Compensation | 2.88 | 1.54 | 3.59 | 16.96 | 11.62 | 4.71 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.02 | 1.76 | -0.32 | -1.35 | 0.9 | 2.55 | Upgrade
|
| Other Operating Activities | 55.12 | 16.09 | 50.51 | 66.85 | 2.39 | 40.58 | Upgrade
|
| Change in Accounts Receivable | -36.84 | 1.4 | 73.73 | -58.42 | -53.59 | 8.33 | Upgrade
|
| Change in Inventory | 103.18 | -25.18 | 65.84 | -40.31 | -91.91 | -4.96 | Upgrade
|
| Change in Accounts Payable | -13.06 | -5.8 | -37.8 | -18.17 | 28.06 | -24.43 | Upgrade
|
| Change in Unearned Revenue | -23.17 | 16.46 | -17.45 | 18.6 | 9.82 | 14.97 | Upgrade
|
| Change in Other Net Operating Assets | 15.31 | -6.37 | 7.77 | -1.42 | 4.54 | -11.65 | Upgrade
|
| Operating Cash Flow | 195.33 | 124.52 | 350.49 | 161.79 | 17.13 | 191.11 | Upgrade
|
| Operating Cash Flow Growth | 70.88% | -64.47% | 116.63% | 844.60% | -91.04% | -49.23% | Upgrade
|
| Capital Expenditures | -15.06 | -6.98 | -67.58 | -11.95 | -294.77 | -11.29 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 0.25 | 0.02 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -0.1 | -0.4 | -3.1 | -1.13 | -5.53 | Upgrade
|
| Investment in Securities | -9.76 | -76.57 | -86.15 | -15.89 | -48.21 | -24.27 | Upgrade
|
| Other Investing Activities | -5.94 | 30.68 | -30.23 | -0.34 | 12.03 | -12.8 | Upgrade
|
| Investing Cash Flow | -30.76 | -52.98 | -184.36 | -31.03 | -332.06 | -53.89 | Upgrade
|
| Short-Term Debt Issued | - | 53 | 27 | - | 105 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 172 | - | Upgrade
|
| Total Debt Issued | 20 | 53 | 27 | - | 277 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -105 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -14.35 | -16.37 | -19.02 | -16.95 | -16.86 | Upgrade
|
| Total Debt Repaid | -16.17 | -14.35 | -16.37 | -124.02 | -16.95 | -16.86 | Upgrade
|
| Net Debt Issued (Repaid) | 3.83 | 38.65 | 10.63 | -124.02 | 260.05 | -16.86 | Upgrade
|
| Issuance of Common Stock | 42.73 | 8.27 | 28.29 | 263.1 | - | - | Upgrade
|
| Common Dividends Paid | -154.52 | -167.58 | -166.31 | -133.05 | -151.31 | -132.05 | Upgrade
|
| Other Financing Activities | -7.73 | - | -1.15 | - | 1.15 | - | Upgrade
|
| Financing Cash Flow | -115.7 | -120.67 | -128.54 | 6.03 | 109.89 | -148.91 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3.35 | 6.95 | 0.28 | 9.2 | -4.43 | -4.5 | Upgrade
|
| Net Cash Flow | 45.52 | -42.17 | 37.88 | 145.99 | -209.47 | -16.19 | Upgrade
|
| Free Cash Flow | 180.27 | 117.53 | 282.91 | 149.84 | -277.64 | 179.82 | Upgrade
|
| Free Cash Flow Growth | 67.69% | -58.46% | 88.81% | - | - | -51.09% | Upgrade
|
| Free Cash Flow Margin | 13.06% | 9.47% | 18.95% | 9.36% | -23.10% | 13.35% | Upgrade
|
| Free Cash Flow Per Share | 4.62 | 3.02 | 7.31 | 3.98 | -7.95 | 5.14 | Upgrade
|
| Cash Interest Paid | 4.68 | 4.3 | 3.68 | 3.58 | 2.58 | 0.48 | Upgrade
|
| Cash Income Tax Paid | 18.18 | 61.79 | 48.03 | 13.25 | 49.9 | 24.1 | Upgrade
|
| Levered Free Cash Flow | 89.66 | 47.6 | 165.92 | 17.56 | -322.13 | 110.66 | Upgrade
|
| Unlevered Free Cash Flow | 92.56 | 50.33 | 168.22 | 19.79 | -320.48 | 110.96 | Upgrade
|
| Change in Working Capital | 43.36 | -19.44 | 92.09 | -99.75 | -103.1 | -17.59 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.