Borosil Ltd
NSE:BOROLTD
Cash Flow Statement
Cash Flow Statement
Borosil Ltd
Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
612
|
1 117
|
1 220
|
1 289
|
1 189
|
1 003
|
|
Depreciation & Amortization |
355
|
364
|
338
|
330
|
392
|
552
|
|
Other Non-Cash Items |
(39)
|
(49)
|
(82)
|
(154)
|
(252)
|
(111)
|
|
Cash Taxes Paid |
89
|
206
|
280
|
245
|
211
|
207
|
|
Cash Interest Paid |
21
|
11
|
11
|
10
|
30
|
90
|
|
Change in Working Capital |
929
|
(208)
|
(711)
|
(1 208)
|
(691)
|
(713)
|
|
Cash from Operating Activities |
1 857
N/A
|
1 224
-34%
|
766
-37%
|
257
-66%
|
637
+148%
|
732
+15%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(216)
|
(295)
|
(879)
|
(2 148)
|
(2 676)
|
(2 518)
|
|
Other Items |
(1 151)
|
(697)
|
509
|
1 388
|
907
|
273
|
|
Cash from Investing Activities |
(1 367)
N/A
|
(992)
+27%
|
(370)
+63%
|
(760)
-105%
|
(1 769)
-133%
|
(2 245)
-27%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
8
|
0
|
6
|
31
|
39
|
37
|
|
Net Issuance of Debt |
(436)
|
(73)
|
(74)
|
315
|
957
|
1 558
|
|
Cash Paid for Dividends |
0
|
(114)
|
(114)
|
0
|
0
|
0
|
|
Other |
(22)
|
(122)
|
(53)
|
90
|
(3)
|
(90)
|
|
Cash from Financing Activities |
(451)
N/A
|
(301)
+33%
|
(236)
+22%
|
436
N/A
|
993
+128%
|
1 505
+52%
|
|
Change in Cash | |||||||
Net Change in Cash |
39
N/A
|
(70)
N/A
|
160
N/A
|
(66)
N/A
|
(139)
-110%
|
(8)
+94%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
1 641
N/A
|
929
-43%
|
(113)
N/A
|
(1 890)
-1 570%
|
(2 038)
-8%
|
(1 787)
+12%
|