Innodis Ltd (MUSE:HWF.N0000)
Mauritius · Delayed Price · Currency is MUR 23.00
0.00 (0.00%)
At close: Dec 5, 2025
Innodis Cash Flow Statement
Financials in millions MUR. Fiscal year is July - June.
Millions MUR. Fiscal year is Jul - Jun.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2016 - 2020 |
Net Income | 105.29 | 65.04 | 112.3 | 7.47 | 21.17 | Upgrade |
Depreciation & Amortization | 196.1 | 165.67 | 177.77 | 170.62 | 178.73 | Upgrade |
Other Amortization | 3.84 | 1.27 | 1.08 | 1.04 | 1.02 | Upgrade |
Loss (Gain) From Sale of Assets | -3.15 | -2.79 | -1.15 | -4.39 | -1.25 | Upgrade |
Asset Writedown & Restructuring Costs | -30.18 | -32.59 | -34.38 | 10.96 | -9.43 | Upgrade |
Provision & Write-off of Bad Debts | 12.52 | -6.27 | 14.41 | -1.26 | 20.39 | Upgrade |
Other Operating Activities | 94.21 | 26.93 | 74.85 | 23.73 | 0.37 | Upgrade |
Change in Accounts Receivable | -68.93 | 61.73 | 15.21 | -157.38 | 16.77 | Upgrade |
Change in Inventory | -38.9 | 246.62 | -284.4 | -270.22 | -121.82 | Upgrade |
Change in Accounts Payable | 390.63 | -75.4 | -4.67 | 188.5 | 20.53 | Upgrade |
Operating Cash Flow | 661.42 | 450.21 | 71.01 | -5.02 | 126.49 | Upgrade |
Operating Cash Flow Growth | 46.91% | 534.01% | - | - | 6.41% | Upgrade |
Capital Expenditures | -299.13 | -319.77 | -187.22 | -161.96 | -83.57 | Upgrade |
Sale of Property, Plant & Equipment | 7.61 | 3.48 | 2.06 | 4.48 | 2.24 | Upgrade |
Sale (Purchase) of Intangibles | -0.68 | -0.08 | -1.37 | - | -0.13 | Upgrade |
Sale (Purchase) of Real Estate | -21.42 | -9.98 | - | - | - | Upgrade |
Investment in Securities | - | -0.54 | -3.35 | - | - | Upgrade |
Other Investing Activities | 1 | -4.72 | -4.11 | -1.05 | -2.12 | Upgrade |
Investing Cash Flow | -312.63 | -331.6 | -193.99 | -158.53 | -83.57 | Upgrade |
Short-Term Debt Issued | - | - | 200 | - | - | Upgrade |
Long-Term Debt Issued | 4,334 | 3,160 | 2,175 | 2,341 | 1,857 | Upgrade |
Total Debt Issued | 4,334 | 3,160 | 2,375 | 2,341 | 1,857 | Upgrade |
Short-Term Debt Repaid | - | - | -200 | - | - | Upgrade |
Long-Term Debt Repaid | -4,645 | -3,201 | -2,080 | -1,774 | -1,772 | Upgrade |
Total Debt Repaid | -4,645 | -3,201 | -2,280 | -1,774 | -1,772 | Upgrade |
Net Debt Issued (Repaid) | -310.67 | -41.22 | 94.99 | 566.74 | 85.18 | Upgrade |
Common Dividends Paid | -71.98 | -82.31 | -76.43 | -52.88 | -14.94 | Upgrade |
Financing Cash Flow | -382.64 | -123.53 | 18.56 | 513.86 | 70.24 | Upgrade |
Foreign Exchange Rate Adjustments | -0.79 | 0.98 | 1.55 | 2.08 | 2.62 | Upgrade |
Net Cash Flow | -34.63 | -3.94 | -102.86 | 352.39 | 115.78 | Upgrade |
Free Cash Flow | 362.29 | 130.44 | -116.21 | -166.98 | 42.92 | Upgrade |
Free Cash Flow Growth | 177.75% | - | - | - | - | Upgrade |
Free Cash Flow Margin | 5.82% | 2.12% | -1.89% | -3.10% | 0.95% | Upgrade |
Free Cash Flow Per Share | 9.86 | 3.55 | -3.16 | -4.55 | 1.17 | Upgrade |
Cash Interest Paid | 131 | 136.31 | 121.08 | 70.51 | 73.51 | Upgrade |
Cash Income Tax Paid | 1.86 | 15.31 | 9.72 | -2.22 | 7.82 | Upgrade |
Levered Free Cash Flow | 298.39 | 80.88 | -191.03 | -160.35 | 100.3 | Upgrade |
Unlevered Free Cash Flow | 379.83 | 167.73 | -109.23 | -116.28 | 145.5 | Upgrade |
Change in Working Capital | 282.8 | 232.95 | -273.86 | -239.09 | -84.51 | Upgrade |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.