Kisan Mouldings Ltd
BSE:530145
Cash Flow Statement
Cash Flow Statement
Kisan Mouldings 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 |
(482)
|
(568)
|
(849)
|
(858)
|
(542)
|
(403)
|
584
|
758
|
34
|
4
|
|
| Depreciation & Amortization |
106
|
101
|
88
|
84
|
80
|
78
|
75
|
68
|
59
|
57
|
|
| Other Non-Cash Items |
319
|
330
|
285
|
521
|
285
|
95
|
838
|
817
|
16
|
(5)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
301
|
327
|
298
|
537
|
274
|
0
|
0
|
6
|
18
|
27
|
|
| Change in Working Capital |
113
|
334
|
801
|
682
|
301
|
255
|
(1 373)
|
(2 054)
|
(523)
|
(81)
|
|
| Cash from Operating Activities |
55
N/A
|
197
+260%
|
325
+65%
|
428
+32%
|
124
-71%
|
25
-80%
|
125
+399%
|
(410)
N/A
|
(414)
-1%
|
(24)
+94%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(12)
|
(12)
|
(19)
|
(22)
|
(18)
|
(18)
|
(98)
|
(98)
|
(114)
|
(134)
|
|
| Other Items |
69
|
34
|
9
|
15
|
18
|
11
|
135
|
0
|
23
|
97
|
|
| Cash from Investing Activities |
57
N/A
|
22
-62%
|
(9)
N/A
|
(7)
+30%
|
(0)
+98%
|
(7)
-5 248%
|
37
N/A
|
37
+1%
|
(92)
N/A
|
(37)
+60%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1 584
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
246
|
103
|
(69)
|
109
|
136
|
43
|
(1 406)
|
(1 206)
|
262
|
79
|
|
| Other |
(301)
|
(327)
|
(298)
|
(537)
|
(274)
|
0
|
0
|
(6)
|
(18)
|
(27)
|
|
| Cash from Financing Activities |
(55)
N/A
|
(225)
-305%
|
(367)
-63%
|
(427)
-17%
|
(138)
+68%
|
(12)
+91%
|
177
N/A
|
371
+109%
|
244
-34%
|
53
-78%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
57
N/A
|
(5)
N/A
|
(51)
-828%
|
(6)
+89%
|
(14)
-149%
|
6
N/A
|
339
+5 473%
|
(1)
N/A
|
(261)
-21 772%
|
(8)
+97%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
43
N/A
|
185
+330%
|
306
+65%
|
407
+33%
|
106
-74%
|
7
-93%
|
27
+279%
|
(507)
N/A
|
(528)
-4%
|
(157)
+70%
|
|