KP ENERGY Ltd
BSE:539686
Cash Flow Statement
Cash Flow Statement
KP ENERGY 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 |
28
|
(54)
|
95
|
167
|
275
|
375
|
638
|
677
|
763
|
1 029
|
1 540
|
1 869
|
|
| Depreciation & Amortization |
40
|
41
|
46
|
53
|
56
|
56
|
52
|
65
|
85
|
94
|
127
|
188
|
|
| Other Non-Cash Items |
(5)
|
(8)
|
45
|
(2)
|
38
|
272
|
9
|
(183)
|
96
|
187
|
305
|
406
|
|
| Cash Taxes Paid |
37
|
17
|
14
|
45
|
26
|
46
|
199
|
206
|
98
|
117
|
189
|
265
|
|
| Cash Interest Paid |
0
|
0
|
47
|
0
|
30
|
0
|
32
|
0
|
94
|
0
|
234
|
396
|
|
| Change in Working Capital |
(346)
|
(627)
|
(245)
|
125
|
(113)
|
(562)
|
(416)
|
(263)
|
(613)
|
(1 023)
|
(355)
|
(55)
|
|
| Cash from Operating Activities |
(284)
N/A
|
(647)
-128%
|
(60)
+91%
|
343
N/A
|
257
-25%
|
142
-45%
|
283
+100%
|
295
+4%
|
331
+12%
|
285
-14%
|
1 617
+467%
|
2 409
+49%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(409)
|
(249)
|
(180)
|
(125)
|
(90)
|
0
|
(53)
|
(340)
|
(384)
|
(294)
|
(2 578)
|
(3 339)
|
|
| Other Items |
5
|
8
|
(1)
|
(11)
|
(13)
|
(185)
|
(155)
|
20
|
(318)
|
(930)
|
169
|
789
|
|
| Cash from Investing Activities |
(404)
N/A
|
(241)
+40%
|
(180)
+25%
|
(135)
+25%
|
(103)
+24%
|
(157)
-53%
|
(207)
-32%
|
(319)
-54%
|
(703)
-120%
|
(1 225)
-74%
|
(2 408)
-97%
|
(2 549)
-6%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71
|
71
|
7
|
|
| Net Issuance of Debt |
457
|
895
|
67
|
(9)
|
(55)
|
(106)
|
111
|
382
|
579
|
1 653
|
1 209
|
353
|
|
| Cash Paid for Dividends |
(11)
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(5)
|
(10)
|
(11)
|
(40)
|
(47)
|
|
| Other |
244
|
0
|
264
|
0
|
(54)
|
0
|
(255)
|
(290)
|
(95)
|
(169)
|
(234)
|
(344)
|
|
| Cash from Financing Activities |
689
N/A
|
882
+28%
|
330
-63%
|
(12)
N/A
|
(109)
-774%
|
(171)
-58%
|
(154)
+10%
|
87
N/A
|
474
+442%
|
1 544
+226%
|
1 007
-35%
|
(29)
N/A
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
1
N/A
|
(6)
N/A
|
91
N/A
|
195
+115%
|
45
-77%
|
(187)
N/A
|
(79)
+58%
|
63
N/A
|
102
+62%
|
604
+492%
|
215
-64%
|
(169)
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(693)
N/A
|
(896)
-29%
|
(239)
+73%
|
218
N/A
|
167
-24%
|
142
-15%
|
230
+63%
|
(45)
N/A
|
(53)
-17%
|
(9)
+83%
|
(960)
-10 572%
|
(930)
+3%
|
|