Porwal Auto Components Ltd
BSE:532933
Cash Flow Statement
Cash Flow Statement
Porwal Auto Components 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 |
(26)
|
11
|
24
|
(30)
|
(27)
|
(10)
|
18
|
44
|
19
|
2
|
44
|
|
| Depreciation & Amortization |
63
|
61
|
61
|
71
|
76
|
60
|
54
|
58
|
53
|
54
|
56
|
|
| Other Non-Cash Items |
19
|
6
|
9
|
11
|
14
|
27
|
27
|
22
|
18
|
18
|
13
|
|
| Cash Taxes Paid |
(10)
|
1
|
1
|
(29)
|
(29)
|
0
|
0
|
8
|
8
|
0
|
0
|
|
| Cash Interest Paid |
18
|
17
|
20
|
22
|
25
|
28
|
27
|
24
|
20
|
18
|
14
|
|
| Change in Working Capital |
(55)
|
(36)
|
(31)
|
17
|
7
|
(28)
|
(34)
|
(35)
|
17
|
(69)
|
(156)
|
|
| Cash from Operating Activities |
1
N/A
|
41
+3 976%
|
62
+52%
|
68
+10%
|
70
+2%
|
49
-30%
|
64
+31%
|
88
+38%
|
107
+21%
|
5
-96%
|
(43)
N/A
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(86)
|
(70)
|
(118)
|
(104)
|
(29)
|
(27)
|
(28)
|
(31)
|
(74)
|
(32)
|
26
|
|
| Other Items |
71
|
24
|
51
|
40
|
(36)
|
(2)
|
3
|
(60)
|
(48)
|
17
|
6
|
|
| Cash from Investing Activities |
(15)
N/A
|
(46)
-215%
|
(67)
-44%
|
(64)
+4%
|
(66)
-2%
|
(29)
+56%
|
(25)
+13%
|
(91)
-265%
|
(122)
-34%
|
(15)
+87%
|
32
N/A
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Debt |
12
|
(6)
|
(7)
|
(15)
|
(16)
|
(21)
|
(29)
|
(2)
|
0
|
1
|
(0)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
11
|
11
|
11
|
11
|
0
|
0
|
4
|
4
|
11
|
11
|
|
| Cash from Financing Activities |
12
N/A
|
5
-60%
|
5
-4%
|
(4)
N/A
|
(5)
-28%
|
(21)
-306%
|
(29)
-40%
|
3
N/A
|
5
+76%
|
12
+172%
|
11
-11%
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
(2)
N/A
|
(1)
+66%
|
0
N/A
|
0
-52%
|
(1)
N/A
|
(0)
+85%
|
10
N/A
|
0
-99%
|
(10)
N/A
|
1
N/A
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(85)
N/A
|
(29)
+66%
|
(55)
-88%
|
(36)
+35%
|
41
N/A
|
22
-45%
|
36
+61%
|
58
+61%
|
33
-43%
|
(28)
N/A
|
(17)
+39%
|
|