Lovable Lingerie Ltd
NSE:LOVABLE
Cash Flow Statement
Cash Flow Statement
Lovable Lingerie Ltd
| Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
10
|
92
|
68
|
115
|
(0)
|
5
|
54
|
(17)
|
(41)
|
|
| Depreciation & Amortization |
17
|
17
|
17
|
16
|
20
|
22
|
20
|
21
|
20
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
|
| Other Non-Cash Items |
(40)
|
(57)
|
(42)
|
(38)
|
(37)
|
(98)
|
(73)
|
(74)
|
(65)
|
|
| Cash Taxes Paid |
(3)
|
(2)
|
2
|
5
|
3
|
0
|
2
|
2
|
0
|
|
| Cash Interest Paid |
5
|
(0)
|
5
|
5
|
0
|
2
|
0
|
2
|
0
|
|
| Change in Working Capital |
149
|
39
|
(29)
|
(133)
|
(8)
|
36
|
(75)
|
12
|
90
|
|
| Cash from Operating Activities |
135
N/A
|
90
-33%
|
13
-86%
|
(41)
N/A
|
(25)
+40%
|
(35)
-39%
|
(74)
-112%
|
(58)
+21%
|
64
N/A
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
0
|
(15)
|
(14)
|
(5)
|
(40)
|
(35)
|
(6)
|
(6)
|
(5)
|
|
| Other Items |
(145)
|
(54)
|
(14)
|
9
|
61
|
81
|
56
|
50
|
(63)
|
|
| Cash from Investing Activities |
(145)
N/A
|
(69)
+53%
|
(28)
+59%
|
4
N/A
|
21
+372%
|
46
+123%
|
50
+9%
|
44
-12%
|
(68)
N/A
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(85)
|
1
|
22
|
28
|
17
|
(26)
|
30
|
27
|
18
|
|
| Cash Paid for Dividends |
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
|
| Other |
(5)
|
0
|
(5)
|
(5)
|
1
|
11
|
(15)
|
(13)
|
(9)
|
|
| Cash from Financing Activities |
(98)
N/A
|
(7)
+93%
|
10
N/A
|
16
+60%
|
11
-29%
|
(15)
N/A
|
15
N/A
|
15
-1%
|
9
-36%
|
|
| Change in Cash | ||||||||||
| Net Change in Cash |
(108)
N/A
|
15
N/A
|
(5)
N/A
|
(22)
-306%
|
7
N/A
|
(4)
N/A
|
(8)
-124%
|
1
N/A
|
5
+445%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
135
N/A
|
76
-44%
|
(1)
N/A
|
(46)
-4 118%
|
(66)
-41%
|
(70)
-7%
|
(80)
-14%
|
(64)
+20%
|
58
N/A
|
|