PPAP Automotive Ltd
NSE:PPAP
Cash Flow Statement
Cash Flow Statement
PPAP Automotive 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 |
230
|
(49)
|
32
|
156
|
1
|
51
|
(51)
|
(102)
|
(81)
|
(5)
|
89
|
19
|
|
| Depreciation & Amortization |
257
|
260
|
265
|
279
|
295
|
303
|
311
|
326
|
341
|
343
|
344
|
348
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
14
|
0
|
7
|
0
|
|
| Other Non-Cash Items |
20
|
27
|
22
|
31
|
84
|
137
|
177
|
152
|
165
|
199
|
143
|
118
|
|
| Cash Taxes Paid |
122
|
93
|
11
|
24
|
36
|
36
|
23
|
18
|
18
|
14
|
17
|
17
|
|
| Cash Interest Paid |
14
|
11
|
24
|
32
|
57
|
67
|
102
|
136
|
151
|
164
|
180
|
190
|
|
| Change in Working Capital |
(149)
|
(72)
|
(54)
|
(138)
|
(174)
|
60
|
(131)
|
(130)
|
(20)
|
(83)
|
(54)
|
3
|
|
| Cash from Operating Activities |
359
N/A
|
166
-54%
|
264
+59%
|
328
+24%
|
205
-37%
|
551
+169%
|
306
-44%
|
246
-20%
|
406
+65%
|
454
+12%
|
522
+15%
|
488
-7%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(261)
|
(298)
|
(524)
|
(596)
|
(699)
|
(707)
|
(551)
|
(456)
|
(309)
|
(274)
|
(401)
|
(464)
|
|
| Other Items |
(14)
|
(3)
|
35
|
75
|
(11)
|
(65)
|
(33)
|
(45)
|
9
|
42
|
47
|
30
|
|
| Cash from Investing Activities |
(275)
N/A
|
(301)
-10%
|
(489)
-62%
|
(521)
-7%
|
(709)
-36%
|
(771)
-9%
|
(584)
+24%
|
(501)
+14%
|
(300)
+40%
|
(233)
+22%
|
(354)
-52%
|
(434)
-23%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Net Issuance of Debt |
53
|
202
|
229
|
239
|
565
|
310
|
419
|
423
|
64
|
(48)
|
39
|
202
|
|
| Cash Paid for Dividends |
(93)
|
(51)
|
0
|
(14)
|
(14)
|
(21)
|
(35)
|
(21)
|
(7)
|
(18)
|
(32)
|
(35)
|
|
| Other |
(16)
|
(12)
|
(24)
|
(32)
|
(57)
|
(67)
|
(102)
|
(136)
|
(151)
|
(164)
|
(180)
|
(190)
|
|
| Cash from Financing Activities |
(56)
N/A
|
139
N/A
|
206
+48%
|
193
-6%
|
495
+157%
|
222
-55%
|
281
+26%
|
266
-5%
|
(95)
N/A
|
(230)
-142%
|
(172)
+25%
|
(23)
+87%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
28
N/A
|
4
-86%
|
(19)
N/A
|
0
N/A
|
(9)
N/A
|
2
N/A
|
4
+57%
|
11
+197%
|
11
-4%
|
(9)
N/A
|
(5)
+47%
|
31
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
98
N/A
|
(132)
N/A
|
(259)
-96%
|
(267)
-3%
|
(493)
-84%
|
(155)
+69%
|
(245)
-58%
|
(210)
+14%
|
97
N/A
|
179
+85%
|
121
-32%
|
23
-81%
|
|