Bombay Cycle and Motor Agency Ltd
BSE:501430
Cash Flow Statement
Cash Flow Statement
Bombay Cycle and Motor Agency Ltd
| Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
26
|
25
|
26
|
25
|
25
|
41
|
45
|
47
|
(20)
|
(32)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
10
|
11
|
|
| Other Non-Cash Items |
(4)
|
(4)
|
(5)
|
(3)
|
(4)
|
2
|
9
|
12
|
34
|
31
|
|
| Cash Taxes Paid |
7
|
6
|
7
|
8
|
7
|
8
|
7
|
8
|
11
|
11
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
4
|
7
|
|
| Change in Working Capital |
(24)
|
(20)
|
(3)
|
(10)
|
(7)
|
(35)
|
(10)
|
25
|
(1)
|
7
|
|
| Cash from Operating Activities |
(1)
N/A
|
2
N/A
|
18
+704%
|
13
-31%
|
16
+26%
|
9
-43%
|
46
+407%
|
85
+84%
|
23
-73%
|
17
-28%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(9)
|
(9)
|
(0)
|
(0)
|
(10)
|
(10)
|
|
| Other Items |
(3)
|
(5)
|
(17)
|
(8)
|
(10)
|
(5)
|
(43)
|
(80)
|
(9)
|
(2)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(6)
-108%
|
(17)
-202%
|
(9)
+50%
|
(18)
-116%
|
(14)
+25%
|
(43)
-210%
|
(81)
-87%
|
(19)
+77%
|
(11)
+39%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
7
|
6
|
(1)
|
(1)
|
3
|
4
|
|
| Other |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(6)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
6
-9%
|
(1)
N/A
|
(1)
N/A
|
(2)
-31%
|
(2)
-12%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
(4)
N/A
|
(3)
+16%
|
1
N/A
|
4
+196%
|
4
+1%
|
1
-73%
|
2
+40%
|
3
+67%
|
2
-8%
|
3
+39%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(1)
N/A
|
2
N/A
|
18
+777%
|
12
-32%
|
7
-42%
|
0
-96%
|
46
+17 180%
|
84
+84%
|
13
-84%
|
7
-47%
|
|