Paradeep Phosphates Ltd
NSE:PARADEEP
Cash Flow Statement
Cash Flow Statement
Paradeep Phosphates Ltd
| Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||
| Net Income |
4 262
|
2 340
|
1 408
|
4 889
|
7 524
|
13 356
|
|
| Depreciation & Amortization |
1 752
|
1 953
|
2 107
|
2 834
|
2 518
|
2 570
|
|
| Stock-Based Compensation |
0
|
0
|
19
|
0
|
24
|
0
|
|
| Other Non-Cash Items |
2 255
|
2 857
|
3 092
|
3 268
|
3 018
|
3 396
|
|
| Cash Taxes Paid |
1 374
|
1 023
|
584
|
529
|
1 423
|
1 734
|
|
| Cash Interest Paid |
2 173
|
3 098
|
3 296
|
3 555
|
2 997
|
2 725
|
|
| Change in Working Capital |
(32 035)
|
8 889
|
7 761
|
6 033
|
800
|
(20 215)
|
|
| Cash from Operating Activities |
(23 767)
N/A
|
16 038
N/A
|
14 368
-10%
|
17 764
+24%
|
13 860
-22%
|
(1 633)
N/A
|
|
| Investing Cash Flow | |||||||
| Capital Expenditures |
(4 362)
|
(4 847)
|
(4 115)
|
(3 665)
|
(3 686)
|
(6 671)
|
|
| Other Items |
175
|
448
|
446
|
(9 176)
|
(2 279)
|
(168)
|
|
| Cash from Investing Activities |
(4 187)
N/A
|
(4 399)
-5%
|
(3 669)
+17%
|
(12 841)
-250%
|
(5 966)
+54%
|
(6 839)
-15%
|
|
| Financing Cash Flow | |||||||
| Net Issuance of Common Stock |
9 751
|
(19)
|
30
|
20
|
26
|
109
|
|
| Net Issuance of Debt |
15 428
|
(6 400)
|
(6 549)
|
1 726
|
3 314
|
7 774
|
|
| Cash Paid for Dividends |
0
|
0
|
(407)
|
(407)
|
(407)
|
(1 405)
|
|
| Other |
(2 173)
|
(3 098)
|
(3 296)
|
(3 536)
|
(2 997)
|
(2 745)
|
|
| Cash from Financing Activities |
23 006
N/A
|
(9 517)
N/A
|
(10 222)
-7%
|
(2 196)
+79%
|
(64)
+97%
|
3 733
N/A
|
|
| Change in Cash | |||||||
| Net Change in Cash |
(4 948)
N/A
|
2 122
N/A
|
477
-78%
|
2 726
+472%
|
7 830
+187%
|
(4 740)
N/A
|
|
| Free Cash Flow | |||||||
| Free Cash Flow |
(28 129)
N/A
|
11 191
N/A
|
10 253
-8%
|
14 099
+38%
|
10 174
-28%
|
(8 304)
N/A
|
|