Athena Global Technologies Ltd
BSE:517429
Cash Flow Statement
Cash Flow Statement
Athena Global Technologies 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 |
(54)
|
(43)
|
(84)
|
(178)
|
(227)
|
(220)
|
2 057
|
2 078
|
(192)
|
(217)
|
|
| Depreciation & Amortization |
25
|
15
|
6
|
6
|
10
|
12
|
3
|
(1)
|
6
|
13
|
|
| Other Non-Cash Items |
66
|
59
|
77
|
71
|
53
|
76
|
(2 228)
|
(2 217)
|
120
|
121
|
|
| Cash Taxes Paid |
6
|
6
|
0
|
0
|
1
|
1
|
(8)
|
(33)
|
(1)
|
23
|
|
| Cash Interest Paid |
34
|
43
|
94
|
94
|
65
|
93
|
102
|
104
|
120
|
121
|
|
| Change in Working Capital |
17
|
11
|
(40)
|
(17)
|
(44)
|
(29)
|
286
|
30
|
162
|
682
|
|
| Cash from Operating Activities |
54
N/A
|
42
-23%
|
(41)
N/A
|
(119)
-186%
|
(208)
-75%
|
(160)
+23%
|
118
N/A
|
(110)
N/A
|
96
N/A
|
599
+523%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(40)
|
(54)
|
(91)
|
(88)
|
(64)
|
(46)
|
(82)
|
(113)
|
(80)
|
(91)
|
|
| Other Items |
(25)
|
(18)
|
1
|
3
|
(66)
|
(51)
|
28
|
40
|
43
|
41
|
|
| Cash from Investing Activities |
(65)
N/A
|
(72)
-10%
|
(90)
-25%
|
(84)
+6%
|
(130)
-54%
|
(97)
+25%
|
(53)
+45%
|
(74)
-38%
|
(37)
+50%
|
(50)
-34%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
15
|
24
|
36
|
37
|
43
|
42
|
54
|
0
|
0
|
43
|
|
| Net Issuance of Debt |
38
|
59
|
367
|
386
|
289
|
295
|
6
|
277
|
23
|
(457)
|
|
| Other |
(41)
|
(53)
|
(283)
|
(221)
|
22
|
(80)
|
(138)
|
(135)
|
(78)
|
(119)
|
|
| Cash from Financing Activities |
12
N/A
|
30
+144%
|
119
+301%
|
202
+70%
|
354
+75%
|
257
-27%
|
(79)
N/A
|
185
N/A
|
(54)
N/A
|
(533)
-878%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
1
N/A
|
(0)
N/A
|
(12)
-6 057%
|
(1)
+95%
|
17
N/A
|
0
-100%
|
(14)
N/A
|
1
N/A
|
4
+276%
|
16
+275%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
15
N/A
|
(12)
N/A
|
(133)
-980%
|
(206)
-55%
|
(271)
-31%
|
(206)
+24%
|
36
N/A
|
(223)
N/A
|
16
N/A
|
508
+3 086%
|
|