Eclerx Services Ltd
NSE:ECLERX
Cash Flow Statement
Cash Flow Statement
Eclerx Services Ltd
Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
2 805
|
3 191
|
3 806
|
4 817
|
5 605
|
6 089
|
6 530
|
6 708
|
|
Depreciation & Amortization |
709
|
730
|
816
|
879
|
1 032
|
1 066
|
1 140
|
1 205
|
|
Other Non-Cash Items |
(83)
|
(62)
|
(45)
|
80
|
191
|
153
|
(90)
|
(62)
|
|
Cash Taxes Paid |
590
|
871
|
1 004
|
1 226
|
1 642
|
1 648
|
1 782
|
1 713
|
|
Cash Interest Paid |
188
|
196
|
200
|
211
|
215
|
208
|
211
|
230
|
|
Change in Working Capital |
(103)
|
(753)
|
(932)
|
(1 575)
|
(2 346)
|
(2 667)
|
(2 655)
|
(2 399)
|
|
Cash from Operating Activities |
3 328
N/A
|
3 106
-7%
|
3 646
+17%
|
4 257
+17%
|
4 482
+5%
|
4 640
+4%
|
4 926
+6%
|
5 452
+11%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(343)
|
(475)
|
(388)
|
(438)
|
(608)
|
(716)
|
(908)
|
(822)
|
|
Other Items |
526
|
392
|
343
|
(1 759)
|
988
|
396
|
64
|
(713)
|
|
Cash from Investing Activities |
183
N/A
|
(83)
N/A
|
(45)
+45%
|
(2 197)
-4 750%
|
380
N/A
|
(321)
N/A
|
(844)
-163%
|
(1 535)
-82%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
(2 557)
|
(1 324)
|
(1 095)
|
229
|
(2 865)
|
(3 064)
|
(3 122)
|
(2 968)
|
|
Net Issuance of Debt |
(269)
|
(255)
|
(302)
|
(362)
|
(367)
|
(352)
|
(383)
|
(428)
|
|
Cash Paid for Dividends |
(36)
|
(34)
|
(34)
|
(34)
|
(34)
|
(33)
|
(33)
|
(48)
|
|
Other |
(220)
|
(195)
|
(452)
|
(238)
|
(898)
|
(1 033)
|
(862)
|
(969)
|
|
Cash from Financing Activities |
(3 082)
N/A
|
(1 808)
+41%
|
(1 883)
-4%
|
(405)
+78%
|
(4 163)
-928%
|
(4 482)
-8%
|
(4 401)
+2%
|
(4 412)
0%
|
|
Change in Cash | |||||||||
Effect of Foreign Exchange Rates |
61
|
114
|
27
|
13
|
15
|
19
|
296
|
288
|
|
Net Change in Cash |
489
N/A
|
1 329
+172%
|
1 745
+31%
|
1 668
-4%
|
713
-57%
|
(144)
N/A
|
(23)
+84%
|
(208)
-804%
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
2 985
N/A
|
2 632
-12%
|
3 258
+24%
|
3 819
+17%
|
3 873
+1%
|
3 924
+1%
|
4 018
+2%
|
4 630
+15%
|