MSP Steel & Power Ltd
NSE:MSPL
Cash Flow Statement
Cash Flow Statement
MSP Steel & Power Ltd
| Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||
| Net Income |
(564)
|
(308)
|
85
|
423
|
299
|
(684)
|
(572)
|
295
|
207
|
158
|
26
|
(782)
|
|
| Depreciation & Amortization |
538
|
538
|
555
|
557
|
545
|
543
|
541
|
553
|
554
|
540
|
537
|
543
|
|
| Other Non-Cash Items |
1 007
|
931
|
907
|
817
|
698
|
690
|
794
|
778
|
839
|
875
|
790
|
1 571
|
|
| Cash Taxes Paid |
21
|
2
|
2
|
4
|
24
|
30
|
26
|
28
|
32
|
29
|
30
|
31
|
|
| Cash Interest Paid |
643
|
676
|
605
|
487
|
416
|
422
|
479
|
443
|
453
|
540
|
849
|
734
|
|
| Change in Working Capital |
(208)
|
(824)
|
236
|
418
|
(441)
|
26
|
95
|
(728)
|
103
|
338
|
540
|
852
|
|
| Cash from Operating Activities |
773
N/A
|
337
-56%
|
1 783
+430%
|
2 215
+24%
|
1 101
-50%
|
576
-48%
|
858
+49%
|
898
+5%
|
1 704
+90%
|
1 910
+12%
|
1 893
-1%
|
2 183
+15%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(26)
|
(26)
|
(42)
|
(59)
|
(256)
|
(558)
|
(537)
|
(438)
|
(457)
|
(281)
|
(325)
|
(486)
|
|
| Other Items |
23
|
166
|
31
|
(384)
|
(365)
|
0
|
345
|
359
|
(39)
|
(46)
|
(14)
|
(123)
|
|
| Cash from Investing Activities |
(3)
N/A
|
140
N/A
|
(11)
N/A
|
(443)
-3 893%
|
(622)
-40%
|
(557)
+10%
|
(192)
+66%
|
(79)
+59%
|
(496)
-529%
|
(327)
+34%
|
(338)
-3%
|
(608)
-80%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Debt |
(150)
|
(263)
|
(1 170)
|
(1 290)
|
306
|
511
|
(560)
|
(491)
|
(604)
|
(1 030)
|
(924)
|
(354)
|
|
| Other |
(643)
|
(676)
|
(605)
|
(487)
|
(416)
|
(421)
|
(479)
|
(443)
|
(453)
|
(540)
|
(851)
|
(1 227)
|
|
| Cash from Financing Activities |
(793)
N/A
|
(939)
-18%
|
(1 774)
-89%
|
(1 777)
0%
|
(109)
+94%
|
90
N/A
|
(1 039)
N/A
|
(934)
+10%
|
(1 057)
-13%
|
(1 570)
-48%
|
(1 775)
-13%
|
(1 581)
+11%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
(23)
N/A
|
(462)
-1 927%
|
(2)
+100%
|
(5)
-148%
|
370
N/A
|
108
-71%
|
(373)
N/A
|
(115)
+69%
|
151
N/A
|
13
-91%
|
(221)
N/A
|
(6)
+97%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
748
N/A
|
311
-58%
|
1 741
+460%
|
2 156
+24%
|
845
-61%
|
18
-98%
|
321
+1 681%
|
460
+43%
|
1 247
+171%
|
1 629
+31%
|
1 568
-4%
|
1 698
+8%
|
|