Somany Ceramics Ltd
NSE:SOMANYCERA
Cash Flow Statement
Cash Flow Statement
Somany Ceramics Ltd
Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
827
|
1 436
|
1 264
|
1 153
|
0
|
0
|
|
Depreciation & Amortization |
616
|
633
|
640
|
651
|
679
|
699
|
|
Change in Deffered Taxes |
(13)
|
(21)
|
(15)
|
(17)
|
(10)
|
(0)
|
|
Other Non-Cash Items |
560
|
517
|
218
|
258
|
385
|
467
|
|
Cash Taxes Paid |
255
|
375
|
353
|
269
|
247
|
338
|
|
Cash Interest Paid |
399
|
354
|
312
|
314
|
385
|
447
|
|
Change in Working Capital |
1 573
|
(177)
|
(540)
|
(1 345)
|
(337)
|
1 641
|
|
Cash from Operating Activities |
3 563
N/A
|
2 387
-33%
|
1 566
-34%
|
700
-55%
|
1 645
+135%
|
3 887
+136%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(442)
|
(1 126)
|
(2 709)
|
(2 843)
|
(1 765)
|
(1 885)
|
|
Other Items |
(454)
|
311
|
156
|
518
|
856
|
331
|
|
Cash from Investing Activities |
(896)
N/A
|
(815)
+9%
|
(2 553)
-213%
|
(2 324)
+9%
|
(909)
+61%
|
(1 554)
-71%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
20
|
0
|
65
|
0
|
100
|
0
|
|
Net Issuance of Debt |
(911)
|
30
|
814
|
1 110
|
199
|
(1 429)
|
|
Cash Paid for Dividends |
(102)
|
0
|
0
|
(127)
|
(127)
|
(127)
|
|
Other |
(399)
|
(300)
|
(379)
|
(335)
|
(385)
|
(497)
|
|
Cash from Financing Activities |
(1 392)
N/A
|
(351)
+75%
|
499
N/A
|
712
+43%
|
(213)
N/A
|
(1 954)
-816%
|
|
Change in Cash | |||||||
Net Change in Cash |
1 276
N/A
|
1 220
-4%
|
(489)
N/A
|
(912)
-87%
|
523
N/A
|
379
-28%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
3 122
N/A
|
1 261
-60%
|
(1 143)
N/A
|
(2 142)
-87%
|
(120)
+94%
|
2 002
N/A
|