Diana Tea Co Ltd
BSE:530959
Cash Flow Statement
Cash Flow Statement
Diana Tea Co Ltd
| Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
4
|
78
|
59
|
43
|
84
|
43
|
(32)
|
5
|
38
|
(48)
|
(19)
|
|
| Depreciation & Amortization |
16
|
16
|
17
|
17
|
18
|
18
|
19
|
20
|
30
|
20
|
20
|
|
| Other Non-Cash Items |
7
|
3
|
7
|
5
|
(1)
|
(6)
|
(3)
|
5
|
12
|
12
|
11
|
|
| Cash Taxes Paid |
3
|
5
|
6
|
11
|
5
|
(1)
|
5
|
(1)
|
(4)
|
(1)
|
0
|
|
| Cash Interest Paid |
22
|
26
|
23
|
24
|
20
|
15
|
20
|
27
|
46
|
34
|
31
|
|
| Change in Working Capital |
15
|
(24)
|
(41)
|
14
|
3
|
(11)
|
38
|
(3)
|
(22)
|
(19)
|
(112)
|
|
| Cash from Operating Activities |
43
N/A
|
73
+69%
|
42
-43%
|
80
+91%
|
103
+29%
|
44
-57%
|
21
-53%
|
27
+27%
|
57
+115%
|
(35)
N/A
|
(101)
-183%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(39)
|
(17)
|
(39)
|
(37)
|
(30)
|
(30)
|
(45)
|
(48)
|
(70)
|
(56)
|
0
|
|
| Other Items |
1
|
15
|
36
|
37
|
17
|
20
|
14
|
45
|
40
|
29
|
50
|
|
| Cash from Investing Activities |
(38)
N/A
|
(2)
+95%
|
(3)
-87%
|
0
N/A
|
(13)
N/A
|
(10)
+23%
|
(31)
-219%
|
(3)
+91%
|
(31)
-958%
|
(27)
+12%
|
17
N/A
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Debt |
7
|
31
|
22
|
(27)
|
(54)
|
(45)
|
13
|
(13)
|
(1)
|
116
|
113
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(7)
|
(15)
|
(7)
|
0
|
0
|
(0)
|
0
|
|
| Other |
(22)
|
(26)
|
(23)
|
(24)
|
(20)
|
(15)
|
(20)
|
(27)
|
(46)
|
(34)
|
(31)
|
|
| Cash from Financing Activities |
(15)
N/A
|
8
N/A
|
(1)
N/A
|
(51)
-3 341%
|
(81)
-59%
|
(75)
+8%
|
(14)
+81%
|
(40)
-177%
|
(46)
-17%
|
82
N/A
|
82
+0%
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
(10)
N/A
|
80
N/A
|
37
-54%
|
29
-22%
|
9
-67%
|
(40)
N/A
|
(25)
+39%
|
(16)
+35%
|
(20)
-26%
|
19
N/A
|
(2)
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
4
N/A
|
56
+1 249%
|
3
-95%
|
43
+1 527%
|
73
+69%
|
14
-81%
|
(24)
N/A
|
(21)
+14%
|
(13)
+36%
|
(92)
-588%
|
(101)
-9%
|
|