Ajanta Soya Ltd
BSE:519216
Cash Flow Statement
Cash Flow Statement
Ajanta Soya 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 |
129
|
160
|
406
|
597
|
499
|
238
|
38
|
(7)
|
51
|
222
|
363
|
298
|
|
| Depreciation & Amortization |
16
|
16
|
16
|
17
|
19
|
25
|
25
|
22
|
27
|
28
|
28
|
30
|
|
| Other Non-Cash Items |
18
|
3
|
(54)
|
(48)
|
(3)
|
(36)
|
5
|
22
|
2
|
2
|
(1)
|
(0)
|
|
| Cash Taxes Paid |
19
|
28
|
44
|
146
|
172
|
104
|
66
|
22
|
12
|
31
|
74
|
80
|
|
| Cash Interest Paid |
30
|
31
|
18
|
0
|
9
|
0
|
28
|
44
|
42
|
45
|
37
|
36
|
|
| Change in Working Capital |
49
|
75
|
(151)
|
(184)
|
(232)
|
(586)
|
(301)
|
177
|
171
|
(253)
|
(227)
|
(384)
|
|
| Cash from Operating Activities |
212
N/A
|
254
+20%
|
217
-14%
|
382
+76%
|
282
-26%
|
(359)
N/A
|
(234)
+35%
|
213
N/A
|
251
+18%
|
(1)
N/A
|
164
N/A
|
(56)
N/A
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(12)
|
(4)
|
(56)
|
(59)
|
(76)
|
(74)
|
(17)
|
(34)
|
(83)
|
(78)
|
(35)
|
(41)
|
|
| Other Items |
16
|
(107)
|
(175)
|
(315)
|
(170)
|
357
|
219
|
(55)
|
(84)
|
65
|
(107)
|
99
|
|
| Cash from Investing Activities |
3
N/A
|
(110)
N/A
|
(230)
-108%
|
(374)
-63%
|
(246)
+34%
|
283
N/A
|
202
-28%
|
(88)
N/A
|
(167)
-89%
|
(12)
+93%
|
(141)
-1 038%
|
58
N/A
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Debt |
(141)
|
(88)
|
1
|
(10)
|
(28)
|
10
|
11
|
(18)
|
(8)
|
3
|
(4)
|
22
|
|
| Other |
(120)
|
(39)
|
36
|
0
|
(9)
|
0
|
(28)
|
(44)
|
(42)
|
(45)
|
(25)
|
(33)
|
|
| Cash from Financing Activities |
(261)
N/A
|
(127)
+51%
|
36
N/A
|
22
-41%
|
(37)
N/A
|
30
N/A
|
(17)
N/A
|
(63)
-262%
|
(50)
+21%
|
(43)
+14%
|
(28)
+33%
|
(11)
+60%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
(46)
N/A
|
16
N/A
|
24
+44%
|
30
+25%
|
(2)
N/A
|
(46)
-2 693%
|
(49)
-5%
|
62
N/A
|
34
-45%
|
(56)
N/A
|
(6)
+90%
|
(9)
-44%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
199
N/A
|
250
+25%
|
162
-35%
|
323
+100%
|
206
-36%
|
(433)
N/A
|
(250)
+42%
|
179
N/A
|
168
-6%
|
(79)
N/A
|
129
N/A
|
(96)
N/A
|
|