KG Petrochem Ltd
BSE:531609
Cash Flow Statement
Cash Flow Statement
KG Petrochem Ltd
| 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 |
187
|
215
|
358
|
231
|
92
|
112
|
5
|
29
|
74
|
71
|
72
|
|
| Depreciation & Amortization |
167
|
167
|
177
|
172
|
145
|
118
|
114
|
120
|
129
|
135
|
138
|
|
| Other Non-Cash Items |
57
|
70
|
83
|
73
|
92
|
94
|
73
|
76
|
80
|
81
|
83
|
|
| Cash Taxes Paid |
54
|
66
|
18
|
68
|
118
|
49
|
40
|
(12)
|
(12)
|
19
|
17
|
|
| Cash Interest Paid |
71
|
76
|
89
|
81
|
98
|
97
|
77
|
79
|
90
|
87
|
87
|
|
| Change in Working Capital |
(147)
|
(209)
|
(347)
|
(141)
|
68
|
57
|
95
|
12
|
(39)
|
(15)
|
(69)
|
|
| Cash from Operating Activities |
265
N/A
|
242
-9%
|
271
+12%
|
335
+23%
|
397
+19%
|
380
-4%
|
288
-24%
|
236
-18%
|
244
+3%
|
272
+12%
|
225
-17%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(110)
|
(105)
|
(124)
|
(76)
|
(59)
|
(132)
|
(144)
|
(85)
|
(89)
|
(105)
|
(76)
|
|
| Other Items |
14
|
8
|
7
|
8
|
7
|
6
|
6
|
6
|
8
|
8
|
5
|
|
| Cash from Investing Activities |
(96)
N/A
|
(98)
-1%
|
(116)
-19%
|
(68)
+41%
|
(52)
+24%
|
(126)
-144%
|
(138)
-9%
|
(79)
+43%
|
(81)
-3%
|
(97)
-19%
|
(71)
+27%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Debt |
(107)
|
(59)
|
(66)
|
(129)
|
(253)
|
(222)
|
(74)
|
(83)
|
(71)
|
(83)
|
(66)
|
|
| Other |
(71)
|
(76)
|
(89)
|
(81)
|
(98)
|
(97)
|
(77)
|
(79)
|
(90)
|
(87)
|
(87)
|
|
| Cash from Financing Activities |
(178)
N/A
|
(134)
+25%
|
(155)
-15%
|
(210)
-36%
|
(351)
-67%
|
(318)
+9%
|
(151)
+53%
|
(163)
-8%
|
(161)
+1%
|
(170)
-6%
|
(153)
+10%
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
(10)
N/A
|
10
N/A
|
0
-96%
|
57
+12 517%
|
(5)
N/A
|
(64)
-1 143%
|
(1)
+99%
|
(5)
-547%
|
2
N/A
|
5
+195%
|
0
-92%
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
154
N/A
|
137
-11%
|
148
+8%
|
259
+75%
|
339
+31%
|
248
-27%
|
144
-42%
|
151
+5%
|
154
+2%
|
167
+8%
|
148
-11%
|
|