Everest Industries Ltd
NSE:EVERESTIND
Cash Flow Statement
Cash Flow Statement
Everest Industries Ltd
Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
209
|
519
|
916
|
803
|
665
|
581
|
428
|
203
|
|
Depreciation & Amortization |
237
|
243
|
253
|
262
|
286
|
324
|
338
|
328
|
|
Other Non-Cash Items |
90
|
78
|
191
|
80
|
(160)
|
(125)
|
46
|
25
|
|
Cash Taxes Paid |
43
|
(391)
|
(371)
|
77
|
212
|
249
|
135
|
75
|
|
Cash Interest Paid |
71
|
54
|
28
|
11
|
9
|
8
|
35
|
38
|
|
Change in Working Capital |
20
|
1 740
|
1 279
|
(2 223)
|
(470)
|
(14)
|
(2 494)
|
(45)
|
|
Cash from Operating Activities |
556
N/A
|
2 580
+364%
|
2 639
+2%
|
(1 078)
N/A
|
322
N/A
|
765
+138%
|
(1 682)
N/A
|
512
N/A
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(318)
|
(236)
|
(166)
|
(150)
|
(338)
|
(401)
|
(334)
|
(637)
|
|
Other Items |
36
|
43
|
(1 231)
|
(161)
|
694
|
(105)
|
737
|
455
|
|
Cash from Investing Activities |
(282)
N/A
|
(192)
+32%
|
(1 397)
-627%
|
(311)
+78%
|
356
N/A
|
(505)
N/A
|
403
N/A
|
(182)
N/A
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
1
|
17
|
29
|
31
|
39
|
|
Net Issuance of Debt |
(221)
|
(276)
|
(749)
|
(496)
|
(67)
|
(98)
|
524
|
(92)
|
|
Cash Paid for Dividends |
(117)
|
(16)
|
(16)
|
(117)
|
(117)
|
(87)
|
(94)
|
(105)
|
|
Other |
(95)
|
(54)
|
(28)
|
(11)
|
(9)
|
(8)
|
(35)
|
(38)
|
|
Cash from Financing Activities |
(433)
N/A
|
(346)
+20%
|
(794)
-129%
|
(623)
+22%
|
(175)
+72%
|
(164)
+6%
|
425
N/A
|
(197)
N/A
|
|
Change in Cash | |||||||||
Net Change in Cash |
(159)
N/A
|
2 042
N/A
|
448
-78%
|
(2 012)
N/A
|
502
N/A
|
96
-81%
|
(854)
N/A
|
132
N/A
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
238
N/A
|
2 345
+885%
|
2 473
+5%
|
(1 229)
N/A
|
(17)
+99%
|
365
N/A
|
(2 015)
N/A
|
(125)
+94%
|