North Eastern Carrying Corporation Ltd
NSE:NECCLTD
Cash Flow Statement
Cash Flow Statement
North Eastern Carrying Corporation Ltd
| Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
12
|
59
|
57
|
71
|
96
|
99
|
102
|
154
|
130
|
88
|
136
|
|
| Depreciation & Amortization |
31
|
32
|
37
|
36
|
28
|
30
|
31
|
30
|
26
|
25
|
34
|
|
| Other Non-Cash Items |
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(7)
|
(17)
|
(11)
|
(5)
|
(19)
|
16
|
|
| Cash Taxes Paid |
(1)
|
(1)
|
18
|
28
|
29
|
32
|
27
|
38
|
29
|
28
|
26
|
|
| Change in Working Capital |
(142)
|
(293)
|
(192)
|
(264)
|
(264)
|
(376)
|
(578)
|
(601)
|
(363)
|
(224)
|
(244)
|
|
| Cash from Operating Activities |
(105)
N/A
|
(208)
-98%
|
(102)
+51%
|
(162)
-58%
|
(144)
+11%
|
(255)
-77%
|
(462)
-81%
|
(429)
+7%
|
(212)
+50%
|
(129)
+39%
|
(59)
+54%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(2)
|
(22)
|
(31)
|
(13)
|
(36)
|
(35)
|
(29)
|
(27)
|
(46)
|
(128)
|
(201)
|
|
| Other Items |
6
|
0
|
7
|
7
|
4
|
8
|
(31)
|
(10)
|
28
|
(25)
|
(7)
|
|
| Cash from Investing Activities |
4
N/A
|
(16)
N/A
|
(24)
-49%
|
(6)
+73%
|
(32)
-393%
|
(27)
+15%
|
(60)
-121%
|
(37)
+38%
|
(18)
+51%
|
(153)
-739%
|
(208)
-36%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Debt |
101
|
225
|
148
|
140
|
181
|
23
|
(159)
|
(193)
|
24
|
290
|
249
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
407
|
812
|
552
|
150
|
3
|
3
|
|
| Cash from Financing Activities |
101
N/A
|
225
+124%
|
148
-34%
|
140
-5%
|
181
+29%
|
429
+137%
|
653
+52%
|
360
-45%
|
173
-52%
|
292
+69%
|
251
-14%
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
(1)
N/A
|
1
N/A
|
21
+3 637%
|
(28)
N/A
|
5
N/A
|
147
+2 968%
|
131
-11%
|
(107)
N/A
|
(57)
+46%
|
10
N/A
|
(16)
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(107)
N/A
|
(230)
-115%
|
(133)
+42%
|
(175)
-31%
|
(180)
-3%
|
(290)
-61%
|
(491)
-69%
|
(456)
+7%
|
(259)
+43%
|
(258)
+0%
|
(260)
-1%
|
|