Hoac Foods India Limited (NSE:HOACFOODS)

Hoac Foods India Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	24.84	10.24	5.05	2.73	1.29
Depreciation & Amortization	2.95	1.29	1.83	0.58	0.33
Loss (Gain) From Sale of Assets	-0.02	-	-	-	-
Asset Writedown & Restructuring Costs	-	-	-	-0.02	-
Other Operating Activities	8.64	4.31	4.45	1.93	2.24
Change in Accounts Receivable	-61.9	-12.34	-2.64	-6.38	-0.28
Change in Inventory	-1.31	-15.48	-8.6	-4.1	-4.81
Change in Accounts Payable	15.14	6.97	0.63	5.71	-0.17
Change in Other Net Operating Assets	-0.36	2.13	-5.79	-0.23	-1.2
Operating Cash Flow	-12.02	-2.89	-5.08	0.22	-2.6
Capital Expenditures	-32.31	-4.3	-3.42	-1.87	-2.59
Sale of Property, Plant & Equipment	0.33	-	-	0.45	-
Other Investing Activities	-	-	-	0.67	0.4
Investing Cash Flow	-31.98	-4.3	-3.42	-0.75	-2.19
Short-Term Debt Issued	24.4	3.25	4.18	-	-
Long-Term Debt Issued	-	-	4.23	1.94	9.39
Total Debt Issued	24.4	3.25	8.41	1.94	9.39
Long-Term Debt Repaid	-2.21	-0.12	-	-	-
Net Debt Issued (Repaid)	22.19	3.13	8.41	1.94	9.39
Issuance of Common Stock	55.44	8.44	-	3.85	-
Other Financing Activities	-4.87	-3.25	-2.55	-4.91	-2.63
Financing Cash Flow	72.76	8.31	5.85	0.88	6.77
Net Cash Flow	28.76	1.12	-2.64	0.35	1.98
Free Cash Flow	-44.33	-7.19	-8.5	-1.65	-5.19
Free Cash Flow Margin	-16.74%	-4.60%	-7.02%	-1.52%	-6.99%
Free Cash Flow Per Share	-12.07	-2.72	-39.15	-1.39	-6.11
Cash Interest Paid	4.91	3.25	2.55	1.62	1.46
Cash Income Tax Paid	6.39	2.7	1.21	0.46	0.2
Levered Free Cash Flow	-51.71	-13.84	-8.61	-3.45	-
Unlevered Free Cash Flow	-48.64	-11.8	-7.02	-2.19	-
Change in Working Capital	-48.43	-18.73	-16.4	-5	-6.46

Source: S&P Global Market Intelligence. Standard template. Financial Sources.