Foods and Inns Ltd
NSE:FOODSIN
Cash Flow Statement
Cash Flow Statement
Foods and Inns Ltd
| Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||
| Net Income |
646
|
759
|
645
|
446
|
498
|
415
|
|
| Depreciation & Amortization |
140
|
153
|
164
|
181
|
207
|
228
|
|
| Stock-Based Compensation |
38
|
0
|
27
|
0
|
22
|
0
|
|
| Other Non-Cash Items |
481
|
438
|
499
|
557
|
589
|
570
|
|
| Cash Taxes Paid |
136
|
203
|
92
|
25
|
135
|
135
|
|
| Cash Interest Paid |
245
|
360
|
538
|
520
|
505
|
547
|
|
| Change in Working Capital |
(1 999)
|
(2 663)
|
(1 525)
|
(1 254)
|
(1 142)
|
(156)
|
|
| Cash from Operating Activities |
(732)
N/A
|
(1 314)
-80%
|
(218)
+83%
|
(71)
+68%
|
152
N/A
|
1 058
+594%
|
|
| Investing Cash Flow | |||||||
| Capital Expenditures |
(644)
|
(508)
|
(642)
|
(686)
|
(574)
|
(462)
|
|
| Other Items |
(131)
|
(188)
|
(305)
|
(366)
|
276
|
18
|
|
| Cash from Investing Activities |
(775)
N/A
|
(696)
+10%
|
(946)
-36%
|
(1 051)
-11%
|
(297)
+72%
|
(444)
-49%
|
|
| Financing Cash Flow | |||||||
| Net Issuance of Common Stock |
615
|
621
|
470
|
1 428
|
964
|
0
|
|
| Net Issuance of Debt |
932
|
1 101
|
672
|
461
|
(439)
|
(56)
|
|
| Cash Paid for Dividends |
(13)
|
(25)
|
(27)
|
(5)
|
(22)
|
(22)
|
|
| Other |
(194)
|
(135)
|
(512)
|
(658)
|
(480)
|
(531)
|
|
| Cash from Financing Activities |
1 340
N/A
|
1 562
+17%
|
604
-61%
|
1 227
+103%
|
24
-98%
|
(609)
N/A
|
|
| Change in Cash | |||||||
| Net Change in Cash |
(166)
N/A
|
(448)
-169%
|
(561)
-25%
|
105
N/A
|
(121)
N/A
|
4
N/A
|
|
| Free Cash Flow | |||||||
| Free Cash Flow |
(1 376)
N/A
|
(1 822)
-32%
|
(860)
+53%
|
(757)
+12%
|
(421)
+44%
|
595
N/A
|
|