Jayant Agro-Organics Ltd
NSE:JAYAGROGN
Cash Flow Statement
Cash Flow Statement
Jayant Agro-Organics Ltd
Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
(607)
|
(604)
|
709
|
1 094
|
1 243
|
1 087
|
707
|
636
|
|
Depreciation & Amortization |
135
|
137
|
135
|
135
|
137
|
147
|
154
|
148
|
|
Other Non-Cash Items |
373
|
399
|
332
|
166
|
153
|
137
|
127
|
43
|
|
Cash Taxes Paid |
95
|
6
|
51
|
230
|
295
|
244
|
196
|
184
|
|
Cash Interest Paid |
405
|
212
|
144
|
172
|
157
|
140
|
130
|
90
|
|
Change in Working Capital |
3 537
|
3 912
|
(775)
|
(2 064)
|
(882)
|
904
|
237
|
(462)
|
|
Cash from Operating Activities |
3 438
N/A
|
3 844
+12%
|
401
-90%
|
(670)
N/A
|
650
N/A
|
2 276
+250%
|
1 225
-46%
|
366
-70%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(331)
|
(213)
|
(64)
|
(80)
|
(177)
|
(294)
|
(409)
|
(490)
|
|
Other Items |
47
|
7
|
5
|
6
|
2
|
2
|
2
|
1
|
|
Cash from Investing Activities |
(283)
N/A
|
(206)
+27%
|
(59)
+72%
|
(74)
-26%
|
(175)
-136%
|
(292)
-67%
|
(407)
-39%
|
(489)
-20%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Debt |
(2 650)
|
(3 432)
|
(212)
|
1 043
|
(166)
|
(1 578)
|
(664)
|
158
|
|
Cash Paid for Dividends |
(60)
|
0
|
0
|
(30)
|
(30)
|
(90)
|
(90)
|
(150)
|
|
Other |
(417)
|
(212)
|
(144)
|
(172)
|
(157)
|
(140)
|
(130)
|
(90)
|
|
Cash from Financing Activities |
(3 127)
N/A
|
(3 645)
-17%
|
(357)
+90%
|
841
N/A
|
(353)
N/A
|
(1 808)
-412%
|
(884)
+51%
|
(82)
+91%
|
|
Change in Cash | |||||||||
Net Change in Cash |
28
N/A
|
(7)
N/A
|
(14)
-99%
|
97
N/A
|
123
+26%
|
176
+43%
|
(66)
N/A
|
(205)
-213%
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
3 107
N/A
|
3 631
+17%
|
338
-91%
|
(750)
N/A
|
473
N/A
|
1 981
+319%
|
816
-59%
|
(124)
N/A
|