HG Infra Engineering Ltd (Part IX)
NSE:HGINFRA
Cash Flow Statement
Cash Flow Statement
HG Infra Engineering Ltd (Part IX)
Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||
Net Income |
2 024
|
3 120
|
4 755
|
5 146
|
5 303
|
6 646
|
7 406
|
|
Depreciation & Amortization |
802
|
844
|
857
|
851
|
878
|
964
|
1 186
|
|
Other Non-Cash Items |
785
|
888
|
1 037
|
1 120
|
1 259
|
1 590
|
2 173
|
|
Cash Taxes Paid |
683
|
785
|
1 238
|
1 170
|
1 490
|
1 755
|
1 894
|
|
Cash Interest Paid |
736
|
951
|
1 077
|
1 176
|
1 320
|
1 527
|
1 956
|
|
Change in Working Capital |
(3 381)
|
(4 146)
|
(8 042)
|
(10 335)
|
(8 066)
|
(10 593)
|
(13 592)
|
|
Cash from Operating Activities |
230
N/A
|
706
+207%
|
(1 394)
N/A
|
(3 218)
-131%
|
(626)
+81%
|
(1 393)
-123%
|
(2 826)
-103%
|
|
Investing Cash Flow | ||||||||
Capital Expenditures |
(1 074)
|
(977)
|
(1 100)
|
(676)
|
(1 798)
|
(3 388)
|
(3 185)
|
|
Other Items |
14
|
(49)
|
245
|
20
|
(942)
|
(391)
|
755
|
|
Cash from Investing Activities |
(1 061)
N/A
|
(1 026)
+3%
|
(855)
+17%
|
(656)
+23%
|
(2 740)
-317%
|
(3 780)
-38%
|
(2 430)
+36%
|
|
Financing Cash Flow | ||||||||
Net Issuance of Debt |
1 719
|
2 467
|
3 356
|
4 153
|
5 057
|
7 208
|
7 727
|
|
Cash Paid for Dividends |
0
|
0
|
(52)
|
(52)
|
(65)
|
(65)
|
(81)
|
|
Other |
(736)
|
(951)
|
(1 077)
|
(1 176)
|
(1 320)
|
(1 527)
|
(1 956)
|
|
Cash from Financing Activities |
983
N/A
|
1 516
+54%
|
2 227
+47%
|
2 925
+31%
|
3 671
+25%
|
5 615
+53%
|
5 689
+1%
|
|
Change in Cash | ||||||||
Net Change in Cash |
153
N/A
|
1 196
+683%
|
(22)
N/A
|
(949)
-4 156%
|
306
N/A
|
442
+45%
|
433
-2%
|
|
Free Cash Flow | ||||||||
Free Cash Flow |
(844)
N/A
|
(272)
+68%
|
(2 494)
-818%
|
(3 894)
-56%
|
(2 423)
+38%
|
(4 782)
-97%
|
(6 012)
-26%
|