Vivo Bio Tech Ltd
BSE:511509
Cash Flow Statement
Cash Flow Statement
Vivo Bio Tech 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 |
43
|
55
|
86
|
73
|
45
|
24
|
46
|
41
|
41
|
94
|
88
|
57
|
|
| Depreciation & Amortization |
52
|
52
|
56
|
65
|
74
|
86
|
93
|
92
|
94
|
92
|
90
|
97
|
|
| Other Non-Cash Items |
2
|
(9)
|
(29)
|
(38)
|
40
|
93
|
77
|
81
|
78
|
77
|
29
|
19
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
23
|
30
|
10
|
5
|
15
|
23
|
15
|
21
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
40
|
75
|
77
|
81
|
78
|
77
|
75
|
65
|
|
| Change in Working Capital |
(10)
|
(72)
|
29
|
(11)
|
7
|
(8)
|
(142)
|
(114)
|
(56)
|
(100)
|
(89)
|
(301)
|
|
| Cash from Operating Activities |
86
N/A
|
26
-70%
|
142
+450%
|
90
-37%
|
166
+85%
|
195
+17%
|
74
-62%
|
101
+37%
|
155
+54%
|
164
+6%
|
118
-28%
|
(129)
N/A
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(102)
|
(78)
|
(228)
|
(167)
|
(511)
|
(527)
|
(40)
|
(58)
|
(80)
|
(41)
|
(223)
|
(219)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
64
|
|
| Cash from Investing Activities |
(102)
N/A
|
(78)
+24%
|
(228)
-194%
|
(167)
+27%
|
(511)
-205%
|
(527)
-3%
|
(40)
+92%
|
(58)
-44%
|
(80)
-38%
|
(41)
+48%
|
(158)
-285%
|
(155)
+2%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
13
|
4
|
38
|
62
|
24
|
9
|
33
|
12
|
0
|
0
|
162
|
329
|
|
| Net Issuance of Debt |
8
|
90
|
50
|
(17)
|
354
|
328
|
(70)
|
(59)
|
(13)
|
(31)
|
(69)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
(28)
|
(0)
|
(63)
|
(63)
|
(63)
|
(94)
|
(55)
|
(44)
|
|
| Cash from Financing Activities |
21
N/A
|
94
+347%
|
88
-6%
|
45
-49%
|
350
+679%
|
338
-4%
|
(37)
N/A
|
(47)
-27%
|
(76)
-60%
|
(125)
-66%
|
39
N/A
|
283
+625%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
5
N/A
|
42
+794%
|
1
-97%
|
(33)
N/A
|
5
N/A
|
5
-3%
|
(3)
N/A
|
(4)
-20%
|
0
N/A
|
(2)
N/A
|
(1)
+52%
|
(0)
+65%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(16)
N/A
|
(52)
-219%
|
(86)
-66%
|
(78)
+10%
|
(345)
-343%
|
(332)
+4%
|
34
N/A
|
43
+28%
|
76
+76%
|
123
+62%
|
(104)
N/A
|
(348)
-233%
|
|