BUA Foods PLC (NGX:BUAFOODS)
Nigeria
· Delayed Price · Currency is NGN 967.00
+77.00 (8.65%)
At close: Apr 28, 2026
BUA Foods Cash Flow Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 518,388 | 265,998 | 112,097 | 91,344 | 69,768 | Upgrade
|
| Depreciation & Amortization | 9,776 | 9,608 | 9,401 | 8,181 | 8,407 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | -143.28 | Upgrade
|
| Stock-Based Compensation | - | - | - | 1,899 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 318.31 | -86.81 | 178.84 | -400.58 | - | Upgrade
|
| Other Operating Activities | -503,300 | -978,378 | 53,473 | 21,092 | 8,678 | Upgrade
|
| Change in Accounts Receivable | -83,856 | 132,892 | -32,009 | -66,765 | -35,832 | Upgrade
|
| Change in Inventory | 37,017 | -6,124 | -82,516 | -4,834 | -4,532 | Upgrade
|
| Change in Accounts Payable | 46,573 | 81,500 | 12,292 | -1,601 | 13,991 | Upgrade
|
| Change in Unearned Revenue | 586,243 | 1,238,607 | 68,951 | 6,208 | 15,645 | Upgrade
|
| Change in Other Net Operating Assets | -205,053 | -199,620 | -293,396 | 69,344 | -75,110 | Upgrade
|
| Operating Cash Flow | 406,105 | 544,395 | -151,528 | 124,467 | 871.69 | Upgrade
|
| Operating Cash Flow Growth | -25.40% | - | - | 14178.84% | -98.90% | Upgrade
|
| Capital Expenditures | -24,178 | -31,555 | -37,086 | -15,480 | -107,284 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 1.31 | - | - | - | Upgrade
|
| Other Investing Activities | 7,963 | 15,421 | 2,497 | 39.72 | 2,892 | Upgrade
|
| Investing Cash Flow | -16,215 | -16,132 | -34,589 | -15,441 | -104,392 | Upgrade
|
| Long-Term Debt Issued | 68,771 | 93,279 | 577,322 | 276,337 | 269,734 | Upgrade
|
| Long-Term Debt Repaid | -199,253 | -564,796 | -219,886 | -314,972 | -153,178 | Upgrade
|
| Net Debt Issued (Repaid) | -130,482 | -471,517 | 357,437 | -38,635 | 116,556 | Upgrade
|
| Common Dividends Paid | -234,000 | -99,000 | -81,000 | -63,000 | - | Upgrade
|
| Other Financing Activities | -25,455 | -25,763 | -18,463 | -7,206 | -1,765 | Upgrade
|
| Financing Cash Flow | -389,937 | -596,280 | 257,974 | -108,841 | 114,791 | Upgrade
|
| Foreign Exchange Rate Adjustments | -600 | -225.38 | 21.48 | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -0 | - | - | Upgrade
|
| Net Cash Flow | -646.99 | -68,243 | 71,879 | 185.18 | 11,271 | Upgrade
|
| Free Cash Flow | 381,927 | 512,840 | -188,614 | 108,987 | -106,412 | Upgrade
|
| Free Cash Flow Growth | -25.53% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 21.52% | 33.56% | -25.86% | 26.05% | -31.93% | Upgrade
|
| Free Cash Flow Per Share | 21.22 | 28.49 | -10.48 | 6.05 | -6.46 | Upgrade
|
| Cash Interest Paid | 25,455 | 25,763 | 18,463 | 7,206 | 1,765 | Upgrade
|
| Cash Income Tax Paid | 2,902 | 10.64 | 1,388 | 1,789 | 69.95 | Upgrade
|
| Levered Free Cash Flow | 154,386 | 290,637 | -232,989 | 57,508 | -131,822 | Upgrade
|
| Unlevered Free Cash Flow | 180,942 | 309,329 | -221,230 | 62,959 | -128,667 | Upgrade
|
| Change in Working Capital | 380,923 | 1,247,254 | -326,679 | 2,352 | -85,837 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.