Impex Ferro Tech Ltd
NSE:IMPEXFERRO
Cash Flow Statement
Cash Flow Statement
Impex Ferro Tech Ltd
| 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 |
(219)
|
(87)
|
(53)
|
(168)
|
(490)
|
0
|
(58)
|
(298)
|
(274)
|
(71)
|
|
| Depreciation & Amortization |
65
|
65
|
66
|
66
|
66
|
66
|
66
|
65
|
66
|
68
|
|
| Other Non-Cash Items |
(8)
|
(5)
|
4
|
4
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
5
|
0
|
(5)
|
(1)
|
4
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
233
|
83
|
199
|
515
|
720
|
312
|
(99)
|
475
|
453
|
1
|
|
| Cash from Operating Activities |
73
N/A
|
55
-24%
|
216
+290%
|
416
+93%
|
294
-29%
|
41
-86%
|
(43)
N/A
|
240
N/A
|
245
+2%
|
(2)
N/A
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(7)
|
(50)
|
(52)
|
(23)
|
(53)
|
(36)
|
0
|
(236)
|
0
|
0
|
|
| Other Items |
0
|
43
|
(33)
|
(185)
|
(96)
|
183
|
169
|
(1)
|
(6)
|
(1)
|
|
| Cash from Investing Activities |
(7)
N/A
|
(7)
-12%
|
(85)
-1 043%
|
(208)
-146%
|
(149)
+28%
|
148
N/A
|
169
+15%
|
(237)
N/A
|
(242)
-2%
|
(1)
+100%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Debt |
(63)
|
(48)
|
(133)
|
(170)
|
(145)
|
(225)
|
(121)
|
(0)
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
|
| Cash from Financing Activities |
(63)
N/A
|
(48)
+24%
|
(133)
-177%
|
(172)
-29%
|
(146)
+15%
|
(225)
-54%
|
(121)
+46%
|
(0)
+100%
|
(0)
+92%
|
4
N/A
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
3
N/A
|
(0)
N/A
|
(2)
-700%
|
37
N/A
|
(1)
N/A
|
(37)
-3 231%
|
6
N/A
|
3
-45%
|
3
-16%
|
1
-80%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
66
N/A
|
5
-92%
|
164
+2 933%
|
393
+140%
|
241
-39%
|
5
-98%
|
(43)
N/A
|
4
N/A
|
245
+5 700%
|
(2)
N/A
|
|