Metro Brands Ltd
NSE:METROBRAND
Cash Flow Statement
Cash Flow Statement
Metro Brands Ltd
Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|
Operating Cash Flow | |||||
Net Income |
2 831
|
4 695
|
4 891
|
4 696
|
|
Depreciation & Amortization |
1 342
|
1 495
|
1 810
|
2 120
|
|
Other Non-Cash Items |
(1)
|
197
|
244
|
314
|
|
Cash Taxes Paid |
715
|
1 053
|
1 412
|
1 378
|
|
Cash Interest Paid |
1
|
1
|
1
|
11
|
|
Change in Working Capital |
(1 976)
|
(3 248)
|
(3 139)
|
(2 173)
|
|
Cash from Operating Activities |
2 197
N/A
|
3 139
+43%
|
3 807
+21%
|
4 956
+30%
|
|
Investing Cash Flow | |||||
Capital Expenditures |
(479)
|
(732)
|
(996)
|
(1 215)
|
|
Other Items |
(2 530)
|
(3 179)
|
481
|
392
|
|
Cash from Investing Activities |
(3 009)
N/A
|
(3 911)
-30%
|
(515)
+87%
|
(823)
-60%
|
|
Financing Cash Flow | |||||
Net Issuance of Common Stock |
2 924
|
2 932
|
28
|
21
|
|
Net Issuance of Debt |
(1 052)
|
(1 371)
|
(2 732)
|
(3 101)
|
|
Cash Paid for Dividends |
0
|
(204)
|
(883)
|
(1 087)
|
|
Other |
(707)
|
(408)
|
(1)
|
(11)
|
|
Cash from Financing Activities |
1 165
N/A
|
949
-18%
|
(3 588)
N/A
|
(4 178)
-16%
|
|
Change in Cash | |||||
Net Change in Cash |
352
N/A
|
177
-50%
|
(297)
N/A
|
(45)
+85%
|
|
Free Cash Flow | |||||
Free Cash Flow |
1 718
N/A
|
2 407
+40%
|
2 810
+17%
|
3 741
+33%
|