Music Broadcast Ltd
NSE:RADIOCITY
Cash Flow Statement
Cash Flow Statement
Music Broadcast Ltd
Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||
Net Income |
955
|
798
|
289
|
(269)
|
(328)
|
(214)
|
(76)
|
103
|
61
|
93
|
|
Depreciation & Amortization |
271
|
309
|
348
|
343
|
332
|
328
|
327
|
328
|
328
|
329
|
|
Other Non-Cash Items |
(101)
|
(98)
|
(9)
|
(41)
|
(80)
|
(85)
|
(77)
|
(72)
|
(125)
|
(113)
|
|
Cash Taxes Paid |
183
|
177
|
110
|
24
|
20
|
(13)
|
4
|
26
|
8
|
34
|
|
Cash Interest Paid |
56
|
69
|
100
|
77
|
32
|
29
|
26
|
23
|
20
|
20
|
|
Change in Working Capital |
(270)
|
(189)
|
(135)
|
372
|
129
|
(117)
|
53
|
(8)
|
41
|
(121)
|
|
Cash from Operating Activities |
855
N/A
|
821
-4%
|
493
-40%
|
405
-18%
|
55
-87%
|
(87)
N/A
|
227
N/A
|
351
+54%
|
305
-13%
|
188
-38%
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(393)
|
(310)
|
(59)
|
(29)
|
(2)
|
(7)
|
(32)
|
(55)
|
(99)
|
(102)
|
|
Other Items |
(46)
|
(300)
|
381
|
395
|
41
|
118
|
(144)
|
(205)
|
(139)
|
32
|
|
Cash from Investing Activities |
(439)
N/A
|
(610)
-39%
|
322
N/A
|
366
+14%
|
38
-90%
|
112
+191%
|
(176)
N/A
|
(260)
-48%
|
(238)
+9%
|
(70)
+71%
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Common Stock |
(581)
|
(340)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
238
|
162
|
(787)
|
(729)
|
(38)
|
(41)
|
(47)
|
(54)
|
(59)
|
(61)
|
|
Other |
(56)
|
(69)
|
(100)
|
(77)
|
(32)
|
(29)
|
(26)
|
(23)
|
(20)
|
(20)
|
|
Cash from Financing Activities |
(399)
N/A
|
(247)
+38%
|
(887)
-259%
|
(807)
+9%
|
(70)
+91%
|
(69)
+1%
|
(74)
-6%
|
(78)
-5%
|
(79)
-2%
|
(80)
-1%
|
|
Change in Cash | |||||||||||
Net Change in Cash |
17
N/A
|
(37)
N/A
|
(72)
-95%
|
(35)
+51%
|
23
N/A
|
(44)
N/A
|
(23)
+49%
|
12
N/A
|
(12)
N/A
|
38
N/A
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
462
N/A
|
511
+11%
|
434
-15%
|
377
-13%
|
52
-86%
|
(93)
N/A
|
195
N/A
|
296
+51%
|
206
-30%
|
87
-58%
|