I G Petrochemicals Ltd
NSE:IGPL
Cash Flow Statement
Cash Flow Statement
I G Petrochemicals Ltd
| Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||
| Net Income |
319
|
472
|
2 527
|
3 746
|
3 563
|
3 832
|
2 683
|
1 473
|
534
|
709
|
1 406
|
439
|
|
| Depreciation & Amortization |
299
|
306
|
341
|
402
|
444
|
459
|
474
|
488
|
521
|
597
|
653
|
650
|
|
| Other Non-Cash Items |
74
|
119
|
121
|
32
|
(17)
|
(182)
|
63
|
189
|
25
|
250
|
218
|
425
|
|
| Cash Taxes Paid |
76
|
89
|
628
|
870
|
788
|
873
|
613
|
381
|
84
|
39
|
152
|
74
|
|
| Cash Interest Paid |
105
|
126
|
106
|
90
|
78
|
89
|
237
|
308
|
193
|
261
|
350
|
325
|
|
| Change in Working Capital |
145
|
136
|
(1 156)
|
(2 241)
|
(2 422)
|
(1 422)
|
(895)
|
(742)
|
(708)
|
(1 759)
|
333
|
336
|
|
| Cash from Operating Activities |
837
N/A
|
1 033
+23%
|
1 833
+77%
|
1 938
+6%
|
1 568
-19%
|
2 688
+71%
|
2 325
-13%
|
1 408
-39%
|
372
-74%
|
(203)
N/A
|
2 610
N/A
|
1 851
-29%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(1 684)
|
(1 292)
|
(706)
|
(677)
|
(992)
|
(1 230)
|
(2 399)
|
(2 581)
|
(1 742)
|
(1 505)
|
(1 374)
|
(1 576)
|
|
| Other Items |
644
|
448
|
(19)
|
(273)
|
(592)
|
(1 470)
|
(156)
|
455
|
596
|
1 228
|
454
|
841
|
|
| Cash from Investing Activities |
(1 040)
N/A
|
(844)
+19%
|
(725)
+14%
|
(949)
-31%
|
(1 584)
-67%
|
(2 700)
-70%
|
(2 554)
+5%
|
(2 126)
+17%
|
(1 146)
+46%
|
(277)
+76%
|
(920)
-232%
|
(736)
+20%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Debt |
604
|
2
|
(638)
|
(695)
|
169
|
610
|
747
|
1 525
|
980
|
55
|
(796)
|
(477)
|
|
| Cash Paid for Dividends |
(146)
|
(60)
|
(60)
|
(226)
|
(226)
|
(302)
|
(303)
|
(309)
|
(308)
|
(231)
|
(231)
|
(308)
|
|
| Other |
(105)
|
(126)
|
(106)
|
(90)
|
(78)
|
(89)
|
(237)
|
(308)
|
(193)
|
(261)
|
(350)
|
(325)
|
|
| Cash from Financing Activities |
353
N/A
|
(184)
N/A
|
(804)
-337%
|
(1 012)
-26%
|
(135)
+87%
|
219
N/A
|
206
-6%
|
908
+341%
|
479
-47%
|
(437)
N/A
|
(1 377)
-215%
|
(1 110)
+19%
|
|
| Change in Cash | |||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
150
N/A
|
5
-97%
|
304
+5 984%
|
(23)
N/A
|
(152)
-547%
|
207
N/A
|
(23)
N/A
|
190
N/A
|
(295)
N/A
|
(917)
-211%
|
312
N/A
|
5
-98%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(847)
N/A
|
(259)
+69%
|
1 126
N/A
|
1 261
+12%
|
576
-54%
|
1 458
+153%
|
(73)
N/A
|
(1 173)
-1 498%
|
(1 371)
-17%
|
(1 708)
-25%
|
1 236
N/A
|
274
-78%
|
|