Orient Electric Ltd
NSE:ORIENTELEC
Cash Flow Statement
Cash Flow Statement
Orient Electric 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 |
1 143
|
859
|
1 619
|
2 073
|
1 698
|
1 419
|
1 019
|
1 264
|
963
|
798
|
1 123
|
1 187
|
|
| Depreciation & Amortization |
401
|
424
|
432
|
451
|
471
|
497
|
535
|
561
|
590
|
677
|
791
|
805
|
|
| Stock-Based Compensation |
37
|
0
|
35
|
0
|
13
|
0
|
6
|
0
|
14
|
0
|
36
|
0
|
|
| Other Non-Cash Items |
653
|
465
|
425
|
370
|
359
|
263
|
125
|
13
|
129
|
394
|
495
|
7 520
|
|
| Cash Taxes Paid |
482
|
330
|
414
|
508
|
508
|
495
|
349
|
260
|
57
|
57
|
353
|
391
|
|
| Cash Interest Paid |
259
|
250
|
210
|
198
|
204
|
143
|
88
|
97
|
106
|
104
|
93
|
82
|
|
| Change in Working Capital |
(905)
|
909
|
1 797
|
(2 375)
|
(2 414)
|
92
|
218
|
(906)
|
(499)
|
(1)
|
(1 532)
|
(2 307)
|
|
| Cash from Operating Activities |
1 292
N/A
|
2 657
+106%
|
4 273
+61%
|
519
-88%
|
114
-78%
|
2 270
+1 896%
|
1 897
-16%
|
933
-51%
|
1 183
+27%
|
1 868
+58%
|
876
-53%
|
7 205
+723%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(526)
|
(591)
|
(359)
|
(445)
|
(427)
|
(522)
|
(1 139)
|
(1 710)
|
(1 749)
|
(1 203)
|
(553)
|
(311)
|
|
| Other Items |
18
|
21
|
(1 147)
|
(22)
|
1 209
|
61
|
39
|
94
|
44
|
261
|
263
|
161
|
|
| Cash from Investing Activities |
(508)
N/A
|
(570)
-12%
|
(1 506)
-164%
|
(467)
+69%
|
782
N/A
|
(462)
N/A
|
(1 099)
-138%
|
(1 616)
-47%
|
(1 705)
-6%
|
(942)
+45%
|
(290)
+69%
|
(149)
+48%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(476)
|
(920)
|
(961)
|
19
|
(168)
|
(319)
|
(238)
|
(172)
|
(114)
|
(214)
|
(307)
|
64
|
|
| Cash Paid for Dividends |
(294)
|
(272)
|
(265)
|
(424)
|
(424)
|
(424)
|
(425)
|
(320)
|
(320)
|
(320)
|
(320)
|
(320)
|
|
| Other |
(259)
|
(250)
|
(210)
|
(198)
|
(204)
|
(66)
|
0
|
(2)
|
(23)
|
(104)
|
(93)
|
(82)
|
|
| Cash from Financing Activities |
(1 029)
N/A
|
(1 443)
-40%
|
(1 437)
+0%
|
(604)
+58%
|
(797)
-32%
|
(809)
-2%
|
(661)
+18%
|
(493)
+25%
|
(457)
+7%
|
(637)
-39%
|
(720)
-13%
|
(338)
+53%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
(245)
N/A
|
644
N/A
|
1 330
+107%
|
(552)
N/A
|
99
N/A
|
999
+907%
|
137
-86%
|
(1 176)
N/A
|
(980)
+17%
|
289
N/A
|
(134)
N/A
|
6 717
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
766
N/A
|
2 066
+170%
|
3 914
+89%
|
74
-98%
|
(313)
N/A
|
1 747
N/A
|
759
-57%
|
(777)
N/A
|
(566)
+27%
|
665
N/A
|
323
-51%
|
6 894
+2 037%
|
|