Kothari Fermentation and Biochem Ltd
BSE:507474
Cash Flow Statement
Cash Flow Statement
Kothari Fermentation and Biochem Ltd
| Mar-2020 | Sep-2020 | 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 |
109
|
53
|
58
|
67
|
15
|
(10)
|
3
|
(46)
|
(39)
|
17
|
19
|
(15)
|
|
| Depreciation & Amortization |
44
|
49
|
52
|
55
|
58
|
58
|
58
|
57
|
56
|
60
|
64
|
67
|
|
| Other Non-Cash Items |
22
|
28
|
34
|
32
|
29
|
26
|
28
|
32
|
35
|
35
|
35
|
36
|
|
| Cash Taxes Paid |
19
|
15
|
7
|
1
|
6
|
7
|
3
|
1
|
0
|
0
|
3
|
0
|
|
| Cash Interest Paid |
23
|
31
|
35
|
34
|
30
|
28
|
29
|
33
|
35
|
35
|
36
|
36
|
|
| Change in Working Capital |
(105)
|
(72)
|
8
|
12
|
(7)
|
(27)
|
(29)
|
(13)
|
34
|
42
|
(12)
|
(4)
|
|
| Cash from Operating Activities |
70
N/A
|
58
-17%
|
151
+160%
|
167
+11%
|
95
-43%
|
47
-51%
|
60
+29%
|
30
-50%
|
86
+188%
|
155
+79%
|
107
-31%
|
84
-21%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(160)
|
(114)
|
(166)
|
(216)
|
(130)
|
(38)
|
(32)
|
(64)
|
(72)
|
(34)
|
(37)
|
(42)
|
|
| Other Items |
2
|
6
|
(1)
|
(4)
|
2
|
3
|
6
|
6
|
(0)
|
(2)
|
1
|
4
|
|
| Cash from Investing Activities |
(158)
N/A
|
(108)
+32%
|
(168)
-55%
|
(220)
-31%
|
(128)
+42%
|
(35)
+72%
|
(26)
+27%
|
(58)
-127%
|
(72)
-23%
|
(37)
+49%
|
(36)
+3%
|
(37)
-5%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Debt |
108
|
81
|
51
|
85
|
63
|
15
|
(6)
|
65
|
21
|
(86)
|
(35)
|
(7)
|
|
| Other |
(23)
|
(31)
|
(35)
|
(34)
|
(30)
|
(28)
|
(29)
|
(33)
|
(35)
|
(35)
|
(36)
|
(36)
|
|
| Cash from Financing Activities |
84
N/A
|
49
-41%
|
15
-69%
|
51
+235%
|
33
-36%
|
(13)
N/A
|
(35)
-175%
|
32
N/A
|
(14)
N/A
|
(121)
-775%
|
(71)
+41%
|
(43)
+40%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
(4)
N/A
|
(1)
+82%
|
(2)
-122%
|
(2)
-37%
|
0
N/A
|
(1)
N/A
|
(0)
+83%
|
4
N/A
|
1
-85%
|
(3)
N/A
|
0
N/A
|
4
+1 220%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(90)
N/A
|
(56)
+38%
|
(16)
+72%
|
(49)
-216%
|
(35)
+30%
|
9
N/A
|
29
+222%
|
(34)
N/A
|
15
N/A
|
120
+712%
|
70
-42%
|
43
-39%
|
|