Duroply Industries Ltd
BSE:516003
Cash Flow Statement
Cash Flow Statement
Duroply Industries 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 |
(23)
|
(192)
|
(48)
|
68
|
(45)
|
35
|
79
|
72
|
10
|
7
|
69
|
90
|
|
| Depreciation & Amortization |
31
|
30
|
32
|
30
|
28
|
31
|
34
|
35
|
37
|
41
|
47
|
52
|
|
| Other Non-Cash Items |
69
|
76
|
90
|
92
|
75
|
62
|
56
|
60
|
73
|
72
|
39
|
50
|
|
| Cash Taxes Paid |
(3)
|
(3)
|
0
|
1
|
2
|
2
|
1
|
1
|
(0)
|
1
|
3
|
1
|
|
| Cash Interest Paid |
70
|
81
|
94
|
93
|
77
|
60
|
57
|
58
|
64
|
60
|
61
|
75
|
|
| Change in Working Capital |
(20)
|
(83)
|
(121)
|
143
|
181
|
(39)
|
(144)
|
(119)
|
(288)
|
(476)
|
(184)
|
(153)
|
|
| Cash from Operating Activities |
57
N/A
|
(169)
N/A
|
(46)
+73%
|
333
N/A
|
239
-28%
|
90
-62%
|
25
-73%
|
48
+93%
|
(167)
N/A
|
(356)
-112%
|
(29)
+92%
|
39
N/A
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(31)
|
(10)
|
(55)
|
(35)
|
(28)
|
(30)
|
(28)
|
(25)
|
(15)
|
(37)
|
(71)
|
(96)
|
|
| Other Items |
8
|
(31)
|
100
|
124
|
10
|
11
|
4
|
(5)
|
(82)
|
4
|
81
|
12
|
|
| Cash from Investing Activities |
(24)
N/A
|
(41)
-74%
|
45
N/A
|
89
+99%
|
(18)
N/A
|
(19)
-7%
|
(24)
-25%
|
(30)
-26%
|
(98)
-226%
|
(33)
+66%
|
10
N/A
|
(84)
N/A
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
130
|
165
|
0
|
354
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
51
|
339
|
91
|
(366)
|
(135)
|
(75)
|
(102)
|
(40)
|
(1)
|
114
|
87
|
89
|
|
| Other |
(75)
|
(85)
|
(100)
|
(101)
|
(85)
|
(69)
|
98
|
(71)
|
273
|
274
|
(75)
|
114
|
|
| Cash from Financing Activities |
(24)
N/A
|
255
N/A
|
(8)
N/A
|
(467)
-5 670%
|
(220)
+53%
|
(14)
+94%
|
(4)
+69%
|
(76)
-1 666%
|
272
N/A
|
389
+43%
|
12
-97%
|
202
+1 567%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
9
N/A
|
44
+369%
|
(10)
N/A
|
(45)
-350%
|
2
N/A
|
57
+3 378%
|
(3)
N/A
|
(58)
-1 600%
|
7
N/A
|
(0)
N/A
|
(7)
-5 958%
|
157
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
26
N/A
|
(180)
N/A
|
(101)
+44%
|
298
N/A
|
211
-29%
|
60
-72%
|
(4)
N/A
|
22
N/A
|
(183)
N/A
|
(393)
-115%
|
(100)
+74%
|
(58)
+43%
|
|