Manaksia Ltd
NSE:MANAKSIA
Cash Flow Statement
Cash Flow Statement
Manaksia Ltd
Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
877
|
873
|
961
|
1 404
|
2 541
|
2 512
|
1 874
|
1 632
|
|
Depreciation & Amortization |
418
|
370
|
317
|
281
|
247
|
230
|
208
|
148
|
|
Other Non-Cash Items |
(541)
|
(334)
|
(118)
|
(248)
|
(486)
|
(434)
|
(517)
|
(542)
|
|
Cash Taxes Paid |
300
|
257
|
168
|
236
|
307
|
689
|
768
|
854
|
|
Cash Interest Paid |
60
|
52
|
59
|
76
|
97
|
129
|
154
|
138
|
|
Change in Working Capital |
(1 126)
|
470
|
1 629
|
(261)
|
(905)
|
(1 864)
|
(1 033)
|
(160)
|
|
Cash from Operating Activities |
(373)
N/A
|
1 379
N/A
|
2 789
+102%
|
1 176
-58%
|
1 397
+19%
|
444
-68%
|
530
+20%
|
1 077
+103%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(26)
|
8
|
(64)
|
(41)
|
(25)
|
(91)
|
(108)
|
(29)
|
|
Other Items |
2 459
|
1 387
|
(2 961)
|
(1 237)
|
98
|
786
|
259
|
1 817
|
|
Cash from Investing Activities |
2 433
N/A
|
1 395
-43%
|
(3 024)
N/A
|
(1 278)
+58%
|
73
N/A
|
695
+848%
|
151
-78%
|
1 787
+1 081%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Debt |
(224)
|
(42)
|
387
|
398
|
615
|
173
|
(556)
|
(119)
|
|
Cash Paid for Dividends |
(688)
|
0
|
0
|
(197)
|
(197)
|
0
|
(197)
|
(393)
|
|
Other |
(60)
|
(52)
|
(59)
|
(76)
|
(97)
|
(129)
|
(154)
|
(138)
|
|
Cash from Financing Activities |
(972)
N/A
|
(782)
+20%
|
328
N/A
|
125
-62%
|
321
+157%
|
43
-87%
|
(907)
N/A
|
(651)
+28%
|
|
Change in Cash | |||||||||
Effect of Foreign Exchange Rates |
(655)
|
(1 272)
|
(570)
|
(552)
|
(522)
|
236
|
(202)
|
(3 815)
|
|
Net Change in Cash |
433
N/A
|
720
+66%
|
(477)
N/A
|
(529)
-11%
|
1 269
N/A
|
1 418
+12%
|
(427)
N/A
|
(1 600)
-275%
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
(399)
N/A
|
1 387
N/A
|
2 725
+96%
|
1 134
-58%
|
1 372
+21%
|
353
-74%
|
422
+20%
|
1 048
+148%
|