HEG Ltd
NSE:HEG
Cash Flow Statement
Cash Flow Statement
HEG Ltd
Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
293
|
(5 130)
|
(234)
|
2 351
|
5 605
|
7 510
|
6 774
|
5 539
|
|
Depreciation & Amortization |
721
|
727
|
731
|
739
|
793
|
866
|
1 023
|
1 349
|
|
Other Non-Cash Items |
(1 028)
|
(1 182)
|
(800)
|
(761)
|
(974)
|
(1 503)
|
(1 284)
|
(1 312)
|
|
Cash Taxes Paid |
1 038
|
26
|
25
|
557
|
1 282
|
1 291
|
1 480
|
847
|
|
Cash Interest Paid |
365
|
263
|
125
|
58
|
101
|
148
|
231
|
334
|
|
Change in Working Capital |
7 401
|
12 012
|
7 461
|
250
|
(6 830)
|
(6 861)
|
(5 379)
|
(1 843)
|
|
Cash from Operating Activities |
7 387
N/A
|
6 428
-13%
|
7 158
+11%
|
2 578
-64%
|
(1 406)
N/A
|
13
N/A
|
1 133
+8 617%
|
3 732
+229%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(2 368)
|
(1 873)
|
(2 561)
|
(3 186)
|
(3 595)
|
(4 869)
|
(4 797)
|
(4 303)
|
|
Other Items |
(386)
|
675
|
(1 613)
|
(531)
|
1 762
|
2 781
|
4 586
|
3 398
|
|
Cash from Investing Activities |
(2 754)
N/A
|
(1 198)
+56%
|
(4 174)
-248%
|
(3 718)
+11%
|
(1 834)
+51%
|
(2 089)
-14%
|
(211)
+90%
|
(905)
-329%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(741)
|
(4 040)
|
(2 974)
|
1 405
|
3 658
|
3 750
|
770
|
(733)
|
|
Cash Paid for Dividends |
(2 895)
|
(965)
|
0
|
(115)
|
(121)
|
(1 538)
|
(1 538)
|
(1 635)
|
|
Other |
(960)
|
(461)
|
(125)
|
(58)
|
(101)
|
(148)
|
(231)
|
(334)
|
|
Cash from Financing Activities |
(4 596)
N/A
|
(5 466)
-19%
|
(3 098)
+43%
|
1 233
N/A
|
3 436
+179%
|
2 063
-40%
|
(1 000)
N/A
|
(2 701)
-170%
|
|
Change in Cash | |||||||||
Net Change in Cash |
37
N/A
|
(236)
N/A
|
(114)
+52%
|
93
N/A
|
196
+111%
|
(13)
N/A
|
(77)
-496%
|
125
N/A
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
5 019
N/A
|
4 555
-9%
|
4 597
+1%
|
(608)
N/A
|
(5 001)
-723%
|
(4 856)
+3%
|
(3 664)
+25%
|
(571)
+84%
|