K G Denim Ltd
BSE:500239
Cash Flow Statement
Cash Flow Statement
K G Denim Ltd
| Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
(252)
|
(197)
|
(118)
|
(32)
|
(75)
|
(159)
|
(373)
|
(474)
|
(383)
|
(580)
|
(672)
|
|
| Depreciation & Amortization |
193
|
178
|
155
|
169
|
157
|
136
|
158
|
161
|
147
|
143
|
90
|
|
| Other Non-Cash Items |
222
|
216
|
229
|
231
|
242
|
245
|
214
|
207
|
266
|
223
|
490
|
|
| Cash Taxes Paid |
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
|
| Cash Interest Paid |
236
|
233
|
228
|
231
|
250
|
256
|
232
|
225
|
256
|
204
|
301
|
|
| Change in Working Capital |
155
|
(29)
|
(263)
|
(324)
|
(117)
|
133
|
505
|
308
|
54
|
441
|
75
|
|
| Cash from Operating Activities |
318
N/A
|
168
-47%
|
2
-99%
|
44
+1 773%
|
208
+371%
|
356
+71%
|
504
+42%
|
202
-60%
|
84
-59%
|
228
+172%
|
(18)
N/A
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(79)
|
(9)
|
(33)
|
(50)
|
(60)
|
(49)
|
(32)
|
(24)
|
(13)
|
0
|
(6)
|
|
| Other Items |
(1)
|
(1)
|
(3)
|
32
|
34
|
(1)
|
5
|
5
|
1
|
27
|
78
|
|
| Cash from Investing Activities |
(80)
N/A
|
(10)
+87%
|
(36)
-244%
|
(18)
+50%
|
(26)
-47%
|
(50)
-93%
|
(27)
+47%
|
(19)
+30%
|
(12)
+36%
|
16
N/A
|
71
+357%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Debt |
(1)
|
36
|
269
|
219
|
17
|
(87)
|
(246)
|
36
|
187
|
(42)
|
273
|
|
| Cash Paid for Dividends |
(19)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(240)
|
(233)
|
(228)
|
(231)
|
(235)
|
(241)
|
(232)
|
(225)
|
(256)
|
(204)
|
(301)
|
|
| Cash from Financing Activities |
(260)
N/A
|
(196)
+24%
|
41
N/A
|
(12)
N/A
|
(219)
-1 723%
|
(328)
-50%
|
(478)
-46%
|
(189)
+61%
|
(69)
+64%
|
(246)
-259%
|
(29)
+88%
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
(21)
N/A
|
(39)
-82%
|
8
N/A
|
14
+88%
|
(37)
N/A
|
(22)
+40%
|
(1)
+98%
|
(5)
-906%
|
3
N/A
|
(3)
N/A
|
25
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
239
N/A
|
159
-34%
|
(30)
N/A
|
(6)
+81%
|
148
N/A
|
306
+107%
|
472
+54%
|
178
-62%
|
70
-61%
|
228
+224%
|
(24)
N/A
|
|