Kerala Ayurveda Ltd
BSE:530163
Cash Flow Statement
Cash Flow Statement
Kerala Ayurveda 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 |
(4)
|
23
|
93
|
67
|
43
|
62
|
57
|
82
|
(122)
|
(211)
|
|
| Depreciation & Amortization |
13
|
12
|
12
|
12
|
11
|
12
|
13
|
30
|
50
|
53
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
62
|
0
|
|
| Other Non-Cash Items |
3
|
2
|
1
|
23
|
2
|
(19)
|
(15)
|
(18)
|
69
|
38
|
|
| Cash Taxes Paid |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
63
|
0
|
65
|
22
|
48
|
47
|
45
|
35
|
0
|
0
|
|
| Change in Working Capital |
63
|
(9)
|
(111)
|
(32)
|
42
|
10
|
(36)
|
(81)
|
52
|
(3)
|
|
| Cash from Operating Activities |
74
N/A
|
29
-61%
|
(5)
N/A
|
70
N/A
|
99
+41%
|
66
-34%
|
20
-69%
|
14
-32%
|
48
+252%
|
(123)
N/A
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(10)
|
(11)
|
(28)
|
(27)
|
(62)
|
(63)
|
(11)
|
(97)
|
(133)
|
(67)
|
|
| Other Items |
(4)
|
(16)
|
9
|
9
|
(10)
|
(7)
|
(1)
|
(19)
|
(14)
|
104
|
|
| Cash from Investing Activities |
(14)
N/A
|
(27)
-89%
|
(19)
+30%
|
(18)
+7%
|
(72)
-307%
|
(70)
+4%
|
(13)
+82%
|
(116)
-825%
|
(148)
-27%
|
37
N/A
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
282
|
282
|
0
|
0
|
|
| Net Issuance of Debt |
125
|
28
|
(68)
|
1
|
37
|
44
|
(60)
|
(102)
|
(54)
|
102
|
|
| Other |
(63)
|
(26)
|
(65)
|
(98)
|
(48)
|
(47)
|
(45)
|
(35)
|
(41)
|
(41)
|
|
| Cash from Financing Activities |
62
N/A
|
1
-98%
|
(133)
N/A
|
(97)
+27%
|
(11)
+88%
|
(3)
+73%
|
176
N/A
|
145
-18%
|
(95)
N/A
|
61
N/A
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
122
N/A
|
3
-97%
|
(157)
N/A
|
(45)
+71%
|
15
N/A
|
(7)
N/A
|
184
N/A
|
42
-77%
|
(194)
N/A
|
(26)
+87%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
64
N/A
|
18
-72%
|
(34)
N/A
|
43
N/A
|
37
-15%
|
3
-92%
|
9
+233%
|
(84)
N/A
|
(85)
-1%
|
(191)
-125%
|
|