Steel Exchange India Ltd
BSE:534748
Cash Flow Statement
Cash Flow Statement
Steel Exchange India Ltd
| Mar-2020 | 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 |
392
|
252
|
1 426
|
1 162
|
145
|
315
|
(283)
|
(466)
|
13
|
157
|
455
|
525
|
|
| Depreciation & Amortization |
272
|
259
|
244
|
237
|
238
|
245
|
244
|
229
|
213
|
221
|
236
|
262
|
|
| Other Non-Cash Items |
222
|
233
|
(397)
|
(200)
|
739
|
931
|
1 056
|
1 043
|
735
|
696
|
578
|
577
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
35
|
37
|
262
|
603
|
881
|
941
|
1 056
|
1 044
|
779
|
761
|
745
|
754
|
|
| Change in Working Capital |
(519)
|
353
|
(481)
|
(901)
|
(1 080)
|
(1 391)
|
361
|
284
|
(1 440)
|
(1 057)
|
(301)
|
(1 092)
|
|
| Cash from Operating Activities |
367
N/A
|
1 097
+199%
|
793
-28%
|
299
-62%
|
42
-86%
|
100
+139%
|
1 377
+1 276%
|
1 090
-21%
|
(480)
N/A
|
18
N/A
|
967
+5 372%
|
272
-72%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(24)
|
(21)
|
(39)
|
(43)
|
(83)
|
(97)
|
(160)
|
(153)
|
(493)
|
(853)
|
(932)
|
(580)
|
|
| Other Items |
5
|
8
|
168
|
326
|
176
|
10
|
24
|
24
|
1
|
34
|
780
|
906
|
|
| Cash from Investing Activities |
(19)
N/A
|
(13)
+32%
|
129
N/A
|
283
+120%
|
93
-67%
|
(87)
N/A
|
(136)
-56%
|
(130)
+5%
|
(493)
-280%
|
(819)
-66%
|
(152)
+81%
|
326
N/A
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
172
|
472
|
406
|
0
|
1 151
|
1 193
|
280
|
308
|
187
|
(147)
|
|
| Net Issuance of Debt |
(66)
|
(928)
|
(1 066)
|
(539)
|
463
|
781
|
(144)
|
(776)
|
277
|
963
|
(247)
|
(223)
|
|
| Other |
(35)
|
(37)
|
(262)
|
(603)
|
(881)
|
(941)
|
(2 208)
|
(1 164)
|
422
|
(604)
|
(745)
|
(152)
|
|
| Cash from Financing Activities |
(101)
N/A
|
(964)
-855%
|
(1 157)
-20%
|
(670)
+42%
|
(13)
+98%
|
(54)
-331%
|
(1 200)
-2 107%
|
(748)
+38%
|
979
N/A
|
667
-32%
|
(806)
N/A
|
(522)
+35%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
247
N/A
|
119
-52%
|
(235)
N/A
|
(88)
+63%
|
122
N/A
|
(42)
N/A
|
40
N/A
|
212
+425%
|
7
-97%
|
(135)
N/A
|
10
N/A
|
76
+684%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
343
N/A
|
1 075
+214%
|
754
-30%
|
257
-66%
|
(41)
N/A
|
3
N/A
|
1 217
+44 961%
|
936
-23%
|
(973)
N/A
|
(836)
+14%
|
35
N/A
|
(308)
N/A
|
|