Bhansali Engg Polymers Ltd
NSE:BEPL
Cash Flow Statement
Cash Flow Statement
Bhansali Engg Polymers Ltd
| 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 |
4 460
|
6 695
|
4 721
|
3 261
|
1 948
|
2 042
|
2 424
|
2 447
|
2 438
|
2 274
|
|
| Depreciation & Amortization |
102
|
101
|
100
|
99
|
99
|
99
|
97
|
95
|
90
|
86
|
|
| Other Non-Cash Items |
(46)
|
(99)
|
(146)
|
(220)
|
(265)
|
(354)
|
(355)
|
(337)
|
(371)
|
(360)
|
|
| Cash Taxes Paid |
1 118
|
1 452
|
1 218
|
1 085
|
589
|
553
|
623
|
595
|
642
|
638
|
|
| Cash Interest Paid |
5
|
5
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(3 482)
|
(4 465)
|
(1 697)
|
(1 009)
|
(381)
|
924
|
145
|
(759)
|
(1 069)
|
(1 252)
|
|
| Cash from Operating Activities |
1 033
N/A
|
2 231
+116%
|
2 978
+33%
|
2 131
-28%
|
1 401
-34%
|
2 710
+93%
|
2 310
-15%
|
1 446
-37%
|
1 087
-25%
|
748
-31%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
0
|
(14)
|
(135)
|
(149)
|
(52)
|
(219)
|
(214)
|
(58)
|
(61)
|
(237)
|
|
| Other Items |
(207)
|
(836)
|
(2 867)
|
(2 704)
|
(101)
|
1 489
|
654
|
843
|
2 412
|
(1 634)
|
|
| Cash from Investing Activities |
(207)
N/A
|
(850)
-310%
|
(3 002)
-253%
|
(2 853)
+5%
|
(153)
+95%
|
1 270
N/A
|
440
-65%
|
785
+78%
|
2 352
+200%
|
(1 870)
N/A
|
|
| Financing Cash Flow | |||||||||||
| Cash Paid for Dividends |
(83)
|
(166)
|
(498)
|
(664)
|
(498)
|
(2 903)
|
(3 235)
|
(995)
|
(995)
|
(995)
|
|
| Other |
(5)
|
(5)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(88)
N/A
|
(171)
-95%
|
(498)
-190%
|
(663)
-33%
|
(498)
+25%
|
(2 903)
-483%
|
(3 235)
-11%
|
(995)
+69%
|
(995)
N/A
|
(995)
+0%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
738
N/A
|
1 209
+64%
|
(522)
N/A
|
(1 384)
-165%
|
750
N/A
|
1 077
+44%
|
(485)
N/A
|
1 235
N/A
|
2 444
+98%
|
(2 118)
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
1 033
N/A
|
2 217
+114%
|
2 843
+28%
|
1 982
-30%
|
1 349
-32%
|
2 491
+85%
|
2 096
-16%
|
1 388
-34%
|
1 027
-26%
|
511
-50%
|
|