Focus Lighting and Fixtures Ltd
NSE:FOCUS
Cash Flow Statement
Cash Flow Statement
Focus Lighting and Fixtures Ltd
| Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
10
|
61
|
147
|
292
|
427
|
427
|
340
|
169
|
80
|
|
| Depreciation & Amortization |
31
|
34
|
39
|
46
|
54
|
68
|
71
|
81
|
95
|
|
| Other Non-Cash Items |
6
|
13
|
6
|
27
|
10
|
33
|
101
|
60
|
22
|
|
| Cash Taxes Paid |
3
|
17
|
45
|
74
|
83
|
68
|
63
|
51
|
31
|
|
| Cash Interest Paid |
0
|
0
|
0
|
10
|
0
|
12
|
4
|
10
|
10
|
|
| Change in Working Capital |
(45)
|
(66)
|
(106)
|
(509)
|
(652)
|
(467)
|
(348)
|
15
|
214
|
|
| Cash from Operating Activities |
2
N/A
|
42
+1 764%
|
86
+105%
|
(143)
N/A
|
(161)
-12%
|
62
N/A
|
164
+166%
|
324
+98%
|
411
+27%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(24)
|
(36)
|
(47)
|
(105)
|
(115)
|
(248)
|
(323)
|
(278)
|
(248)
|
|
| Other Items |
0
|
1
|
2
|
1
|
(0)
|
45
|
81
|
24
|
(12)
|
|
| Cash from Investing Activities |
(25)
N/A
|
(35)
-41%
|
(45)
-29%
|
(103)
-130%
|
(115)
-12%
|
(202)
-75%
|
(243)
-20%
|
(254)
-5%
|
(260)
-2%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
0
|
(3)
|
0
|
317
|
317
|
9
|
9
|
10
|
15
|
|
| Net Issuance of Debt |
28
|
0
|
(1)
|
7
|
(17)
|
116
|
141
|
(5)
|
(16)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(20)
|
(53)
|
(33)
|
(0)
|
|
| Other |
(6)
|
(9)
|
(9)
|
(10)
|
(12)
|
104
|
(10)
|
(10)
|
(11)
|
|
| Cash from Financing Activities |
22
N/A
|
(12)
N/A
|
(16)
-33%
|
314
N/A
|
288
-8%
|
93
-68%
|
87
-6%
|
(39)
N/A
|
(11)
+71%
|
|
| Change in Cash | ||||||||||
| Net Change in Cash |
(0)
N/A
|
(5)
-993%
|
25
N/A
|
67
+170%
|
12
-82%
|
(48)
N/A
|
9
N/A
|
31
+250%
|
140
+350%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
(22)
N/A
|
6
N/A
|
39
+598%
|
(248)
N/A
|
(276)
-11%
|
(186)
+33%
|
(159)
+14%
|
46
N/A
|
163
+254%
|
|