Hi-Tech Pipes Ltd
NSE:HITECH
Cash Flow Statement
Cash Flow Statement
Hi-Tech Pipes Ltd
| Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
239
|
207
|
310
|
469
|
553
|
414
|
564
|
694
|
587
|
822
|
980
|
|
| Depreciation & Amortization |
66
|
75
|
83
|
92
|
97
|
98
|
138
|
147
|
155
|
201
|
209
|
|
| Other Non-Cash Items |
300
|
307
|
323
|
329
|
365
|
408
|
354
|
342
|
420
|
512
|
429
|
|
| Cash Taxes Paid |
67
|
33
|
48
|
87
|
43
|
103
|
151
|
99
|
113
|
183
|
189
|
|
| Cash Interest Paid |
300
|
307
|
323
|
329
|
365
|
408
|
353
|
340
|
419
|
512
|
430
|
|
| Change in Working Capital |
(355)
|
(129)
|
(75)
|
(485)
|
(1 025)
|
(45)
|
282
|
(1 029)
|
(2 113)
|
(1 978)
|
(920)
|
|
| Cash from Operating Activities |
250
N/A
|
459
+84%
|
641
+40%
|
406
-37%
|
(11)
N/A
|
875
N/A
|
1 337
+53%
|
153
-89%
|
(952)
N/A
|
(443)
+53%
|
698
N/A
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(361)
|
(519)
|
(409)
|
(389)
|
(467)
|
(441)
|
(963)
|
(1 168)
|
(1 132)
|
(1 343)
|
(2 642)
|
|
| Other Items |
(27)
|
2
|
13
|
9
|
6
|
(2)
|
(18)
|
(21)
|
(40)
|
(545)
|
(1 259)
|
|
| Cash from Investing Activities |
(389)
N/A
|
(518)
-33%
|
(396)
+23%
|
(380)
+4%
|
(461)
-21%
|
(443)
+4%
|
(982)
-121%
|
(1 191)
-21%
|
(1 171)
+2%
|
(1 886)
-61%
|
(3 901)
-107%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
68
|
0
|
91
|
211
|
131
|
11
|
1 223
|
1 379
|
1 146
|
2 351
|
6 085
|
|
| Net Issuance of Debt |
387
|
376
|
(34)
|
57
|
700
|
(32)
|
(1 294)
|
(75)
|
1 558
|
912
|
(2 108)
|
|
| Cash Paid for Dividends |
(3)
|
(1)
|
(3)
|
(3)
|
0
|
(6)
|
(6)
|
(0)
|
(3)
|
(3)
|
(4)
|
|
| Other |
(314)
|
(312)
|
(300)
|
(300)
|
(357)
|
(393)
|
(269)
|
(270)
|
(572)
|
(906)
|
(436)
|
|
| Cash from Financing Activities |
138
N/A
|
64
-54%
|
(246)
N/A
|
(34)
+86%
|
474
N/A
|
(420)
N/A
|
(346)
+18%
|
1 034
N/A
|
2 128
+106%
|
2 353
+11%
|
3 537
+50%
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
(1)
N/A
|
6
N/A
|
(1)
N/A
|
(9)
-844%
|
3
N/A
|
11
+315%
|
10
-12%
|
(4)
N/A
|
4
N/A
|
23
+415%
|
335
+1 363%
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(112)
N/A
|
(60)
+46%
|
232
N/A
|
17
-93%
|
(477)
N/A
|
433
N/A
|
374
-14%
|
(1 016)
N/A
|
(2 084)
-105%
|
(1 786)
+14%
|
(1 943)
-9%
|
|