Hemas Holdings PLC (COSE:HHL.N0000)
Sri Lanka · Delayed Price · Currency is LKR 0.00
0.00 (0.00%)
Price not available due to exchange restrictions
Hemas Holdings Cash Flow Statement
Financials in millions LKR. Fiscal year is April - March.
Millions LKR. Fiscal year is Apr - Mar.
Operating Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Net Income | 8,921 | 8,057 | 6,109 | 4,269 | 4,249 |
Depreciation & Amortization | 2,243 | 1,928 | 1,604 | 1,602 | 1,461 |
Other Amortization | 121.76 | 69.27 | 79.16 | - | - |
Loss (Gain) From Sale of Assets | -47.87 | -48.28 | -32.64 | -57.33 | -29.05 |
Asset Writedown & Restructuring Costs | -106.4 | -252.68 | -264.97 | -207.89 | -158.06 |
Loss (Gain) From Sale of Investments | -7.55 | -20.85 | -7.42 | 7.79 | -274.11 |
Loss (Gain) on Equity Investments | -321.59 | -451.81 | -93.49 | 400.14 | 525.06 |
Stock-Based Compensation | 92.71 | -4.56 | 10.55 | 6.77 | 40.99 |
Provision & Write-off of Bad Debts | 80.51 | -113.24 | -121.94 | 114.72 | 46.47 |
Other Operating Activities | 1,370 | 444.24 | 999.53 | -174.47 | 793.91 |
Change in Accounts Receivable | -461.9 | 483.16 | -615.87 | -5,799 | -6,732 |
Change in Inventory | -1,774 | 2,209 | 5,071 | -11,883 | -1,493 |
Change in Accounts Payable | 1,699 | 1,093 | 1,165 | 2,460 | 9,623 |
Change in Other Net Operating Assets | 0.2 | -4.13 | 4 | -1.03 | -0.79 |
Operating Cash Flow | 11,808 | 13,388 | 13,906 | -9,262 | 8,052 |
Operating Cash Flow Growth | -11.80% | -3.72% | - | - | 23.14% |
Investing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Capital Expenditures | -2,409 | -5,080 | -2,379 | -1,420 | -1,531 |
Sale of Property, Plant & Equipment | 71.7 | 188.35 | 85.48 | 105 | 114.11 |
Cash Acquisitions | - | - | -3,412 | - | - |
Divestitures | - | - | - | - | 1,647 |
Sale (Purchase) of Intangibles | -267.15 | -115.85 | -26.95 | -71.77 | -102.03 |
Investment in Securities | -234.17 | -1.79 | 22.3 | -26.07 | 68.28 |
Other Investing Activities | 200.48 | - | 12.24 | 104.4 | 72 |
Investing Cash Flow | -2,638 | -5,009 | -5,698 | -1,308 | 267.88 |
Financing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Long-Term Debt Issued | 7,760 | 19,524 | 46,425 | 11,442 | - |
Long-Term Debt Repaid | -9,909 | -24,288 | -53,105 | - | -508.13 |
Net Debt Issued (Repaid) | -2,148 | -4,764 | -6,680 | 11,442 | -508.13 |
Issuance of Common Stock | 136.57 | 34.49 | 6.11 | - | - |
Common Dividends Paid | -2,837 | -2,388 | -1,402 | -1,402 | -2,595 |
Other Financing Activities | -206.71 | -734.54 | -447 | -442.8 | -432.82 |
Financing Cash Flow | -5,056 | -7,852 | -8,523 | 9,597 | -3,536 |
Net Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Foreign Exchange Rate Adjustments | 20.63 | -78.04 | 65.97 | -63.74 | 360.4 |
Miscellaneous Cash Flow Adjustments | - | 0 | - | - | - |
Net Cash Flow | 4,134 | 448.74 | -249.56 | -1,037 | 5,145 |
Free Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | 9,399 | 8,308 | 11,526 | -10,681 | 6,521 |
Free Cash Flow Growth | 13.13% | -27.92% | - | - | 38.18% |
Free Cash Flow Margin | 7.38% | 7.04% | 9.48% | -9.38% | 8.27% |
Free Cash Flow Per Share | 3.13 | 2.78 | 3.86 | -3.58 | 2.19 |
Levered Free Cash Flow | 7,138 | 6,626 | 8,114 | -9,413 | 5,282 |
Unlevered Free Cash Flow | 7,770 | 7,535 | 10,129 | -6,947 | 5,678 |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Cash Interest Paid | 752.91 | 1,265 | 3,048 | 3,957 | 320.83 |
Cash Income Tax Paid | 3,763 | 3,906 | 3,440 | 2,290 | 1,789 |
Change in Working Capital | -536.42 | 3,781 | 5,624 | -15,223 | 1,397 |