PVR Ltd
NSE:PVR
Cash Flow Statement
Cash Flow Statement
PVR Ltd
Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
896
|
(6 330)
|
(9 388)
|
(8 277)
|
(6 807)
|
(1 959)
|
|
Depreciation & Amortization |
5 425
|
5 635
|
5 748
|
5 802
|
6 144
|
6 246
|
|
Other Non-Cash Items |
4 719
|
3 795
|
505
|
(225)
|
1 788
|
3 335
|
|
Cash Taxes Paid |
295
|
103
|
(72)
|
(156)
|
(99)
|
(171)
|
|
Cash Interest Paid |
1 151
|
915
|
982
|
1 225
|
1 246
|
1 119
|
|
Change in Working Capital |
(3 169)
|
(566)
|
(992)
|
(2 314)
|
544
|
(1 264)
|
|
Cash from Operating Activities |
7 870
N/A
|
2 534
-68%
|
(4 127)
N/A
|
(5 015)
-22%
|
1 668
N/A
|
6 358
+281%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(3 851)
|
(2 084)
|
(1 167)
|
(1 202)
|
(1 249)
|
(2 460)
|
|
Other Items |
(53)
|
91
|
(1 719)
|
(1 936)
|
1 221
|
1 628
|
|
Cash from Investing Activities |
(3 903)
N/A
|
(1 994)
+49%
|
(2 886)
-45%
|
(3 137)
-9%
|
(28)
+99%
|
(832)
-2 860%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
5 041
|
7 955
|
10 931
|
7 968
|
183
|
330
|
|
Net Issuance of Debt |
(5 640)
|
(4 190)
|
807
|
2 302
|
(1 105)
|
(5 216)
|
|
Cash Paid for Dividends |
(360)
|
(267)
|
0
|
0
|
0
|
0
|
|
Other |
(1 151)
|
(915)
|
(982)
|
(1 225)
|
(1 246)
|
(1 119)
|
|
Cash from Financing Activities |
(2 110)
N/A
|
2 583
N/A
|
10 755
+316%
|
9 045
-16%
|
(2 168)
N/A
|
(6 005)
-177%
|
|
Change in Cash | |||||||
Net Change in Cash |
1 857
N/A
|
3 124
+68%
|
3 742
+20%
|
893
-76%
|
(528)
N/A
|
(479)
+9%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
4 020
N/A
|
450
-89%
|
(5 294)
N/A
|
(6 216)
-17%
|
419
N/A
|
3 898
+831%
|