Birla Cable Ltd
NSE:BIRLACABLE
Cash Flow Statement
Cash Flow Statement
Birla Cable 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 |
3
|
9
|
110
|
176
|
292
|
360
|
440
|
507
|
298
|
99
|
67
|
70
|
|
| Depreciation & Amortization |
117
|
114
|
112
|
109
|
108
|
107
|
106
|
103
|
108
|
134
|
158
|
163
|
|
| Other Non-Cash Items |
62
|
45
|
32
|
47
|
49
|
68
|
101
|
15
|
35
|
140
|
112
|
77
|
|
| Cash Taxes Paid |
16
|
(5)
|
32
|
52
|
72
|
101
|
116
|
113
|
58
|
25
|
14
|
9
|
|
| Cash Interest Paid |
60
|
44
|
44
|
48
|
53
|
76
|
108
|
125
|
134
|
136
|
118
|
99
|
|
| Change in Working Capital |
137
|
529
|
(265)
|
(383)
|
(424)
|
(740)
|
(725)
|
(472)
|
(282)
|
217
|
786
|
255
|
|
| Cash from Operating Activities |
319
N/A
|
697
+118%
|
(11)
N/A
|
(52)
-364%
|
25
N/A
|
(205)
N/A
|
(78)
+62%
|
153
N/A
|
158
+3%
|
590
+273%
|
1 123
+90%
|
564
-50%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(185)
|
(3)
|
(44)
|
(93)
|
(91)
|
(168)
|
(277)
|
(400)
|
(388)
|
(215)
|
(276)
|
(203)
|
|
| Other Items |
(1)
|
(13)
|
14
|
(25)
|
37
|
11
|
55
|
177
|
71
|
(109)
|
(104)
|
131
|
|
| Cash from Investing Activities |
(186)
N/A
|
(16)
+92%
|
(30)
-92%
|
(118)
-290%
|
(54)
+54%
|
(157)
-193%
|
(221)
-41%
|
(223)
-1%
|
(317)
-42%
|
(323)
-2%
|
(380)
-18%
|
(73)
+81%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Debt |
132
|
(643)
|
(52)
|
247
|
115
|
509
|
457
|
248
|
361
|
(80)
|
(566)
|
(390)
|
|
| Cash Paid for Dividends |
(72)
|
0
|
0
|
(30)
|
(30)
|
(45)
|
(45)
|
(75)
|
(75)
|
(53)
|
(53)
|
0
|
|
| Other |
(60)
|
(44)
|
(44)
|
(48)
|
(53)
|
(76)
|
(108)
|
(125)
|
(134)
|
(136)
|
(118)
|
(99)
|
|
| Cash from Financing Activities |
0
N/A
|
(687)
N/A
|
(96)
+86%
|
169
N/A
|
33
-81%
|
389
+1 097%
|
305
-22%
|
48
-84%
|
152
+220%
|
(269)
N/A
|
(737)
-174%
|
(489)
+34%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
133
N/A
|
(6)
N/A
|
(137)
-2 183%
|
(2)
+99%
|
4
N/A
|
26
+577%
|
5
-81%
|
(22)
N/A
|
(6)
+73%
|
(2)
+64%
|
5
N/A
|
3
-48%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
134
N/A
|
694
+416%
|
(55)
N/A
|
(146)
-165%
|
(66)
+55%
|
(374)
-471%
|
(355)
+5%
|
(247)
+31%
|
(230)
+7%
|
376
N/A
|
847
+125%
|
361
-57%
|
|