Balkrishna Paper Mills Ltd
NSE:BALKRISHNA
Cash Flow Statement
Cash Flow Statement
Balkrishna Paper Mills Ltd
| Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
(315)
|
(257)
|
(53)
|
(45)
|
(399)
|
(520)
|
(798)
|
(922)
|
(300)
|
(66)
|
|
| Depreciation & Amortization |
65
|
63
|
63
|
62
|
61
|
61
|
52
|
32
|
14
|
3
|
|
| Other Non-Cash Items |
147
|
116
|
(3)
|
(52)
|
100
|
107
|
561
|
824
|
259
|
36
|
|
| Cash Taxes Paid |
0
|
0
|
2
|
2
|
0
|
(2)
|
(3)
|
(1)
|
(1)
|
2
|
|
| Cash Interest Paid |
90
|
96
|
97
|
81
|
68
|
68
|
70
|
51
|
76
|
80
|
|
| Change in Working Capital |
112
|
313
|
(218)
|
(510)
|
25
|
156
|
99
|
(17)
|
133
|
(15)
|
|
| Cash from Operating Activities |
9
N/A
|
236
+2 521%
|
(212)
N/A
|
(545)
-158%
|
(214)
+61%
|
(196)
+8%
|
(86)
+56%
|
(84)
+2%
|
106
N/A
|
(41)
N/A
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
0
|
(3)
|
(5)
|
(7)
|
(6)
|
(1)
|
0
|
(0)
|
0
|
0
|
|
| Other Items |
1
|
1
|
193
|
192
|
2
|
23
|
89
|
119
|
97
|
239
|
|
| Cash from Investing Activities |
1
N/A
|
(2)
N/A
|
188
N/A
|
185
-1%
|
(4)
N/A
|
21
N/A
|
90
+319%
|
119
+33%
|
97
-19%
|
239
+147%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
448
|
448
|
|
| Net Issuance of Debt |
83
|
174
|
117
|
128
|
286
|
246
|
65
|
15
|
(573)
|
(561)
|
|
| Other |
(90)
|
(96)
|
(97)
|
(81)
|
(68)
|
(68)
|
(70)
|
(51)
|
(76)
|
(80)
|
|
| Cash from Financing Activities |
(7)
N/A
|
78
N/A
|
21
-74%
|
48
+133%
|
218
+357%
|
178
-18%
|
(5)
N/A
|
(35)
-681%
|
(200)
-468%
|
(193)
+3%
|
|
| Change in Cash | |||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
2
N/A
|
312
+13 637%
|
(3)
N/A
|
(312)
-10 272%
|
1
N/A
|
4
+156%
|
(1)
N/A
|
(0)
+84%
|
3
N/A
|
4
+56%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
9
N/A
|
233
+2 483%
|
(216)
N/A
|
(552)
-155%
|
(219)
+60%
|
(197)
+10%
|
(86)
+57%
|
(84)
+2%
|
106
N/A
|
(41)
N/A
|
|