SPL Industries Ltd
NSE:SPLIL
Cash Flow Statement
Cash Flow Statement
SPL Industries Ltd
| Mar-2020 | Sep-2020 | Dec-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 |
303
|
224
|
270
|
179
|
186
|
287
|
389
|
0
|
0
|
161
|
239
|
130
|
63
|
|
| Depreciation & Amortization |
32
|
30
|
37
|
28
|
25
|
24
|
25
|
28
|
30
|
31
|
31
|
30
|
29
|
|
| Other Non-Cash Items |
(19)
|
(35)
|
(48)
|
(47)
|
(55)
|
(65)
|
(52)
|
(42)
|
(53)
|
(59)
|
(63)
|
(58)
|
(47)
|
|
| Cash Taxes Paid |
0
|
14
|
0
|
28
|
57
|
69
|
83
|
84
|
71
|
51
|
35
|
1
|
(12)
|
|
| Cash Interest Paid |
13
|
11
|
13
|
0
|
5
|
7
|
8
|
10
|
7
|
1
|
(0)
|
1
|
1
|
|
| Change in Working Capital |
(34)
|
(65)
|
(12)
|
138
|
(9)
|
(165)
|
(425)
|
(167)
|
381
|
(62)
|
(92)
|
105
|
177
|
|
| Cash from Operating Activities |
282
N/A
|
155
-45%
|
248
+60%
|
298
+20%
|
147
-51%
|
81
-45%
|
(64)
N/A
|
139
N/A
|
547
+293%
|
71
-87%
|
38
-48%
|
207
+452%
|
222
+7%
|
|
| Investing Cash Flow | ||||||||||||||
| Capital Expenditures |
(9)
|
(6)
|
(9)
|
(7)
|
(8)
|
(67)
|
(143)
|
(137)
|
(80)
|
(29)
|
(10)
|
(5)
|
(25)
|
|
| Other Items |
(270)
|
(60)
|
(245)
|
(283)
|
(216)
|
24
|
236
|
(120)
|
(421)
|
66
|
(42)
|
(203)
|
(176)
|
|
| Cash from Investing Activities |
(279)
N/A
|
(66)
+76%
|
(254)
-283%
|
(289)
-14%
|
(224)
+23%
|
(43)
+81%
|
94
N/A
|
(257)
N/A
|
(501)
-95%
|
38
N/A
|
(52)
N/A
|
(208)
-302%
|
(201)
+3%
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Debt |
15
|
(49)
|
(12)
|
0
|
0
|
5
|
5
|
57
|
(52)
|
(107)
|
0
|
0
|
0
|
|
| Other |
(13)
|
(9)
|
(11)
|
(2)
|
(3)
|
(7)
|
(8)
|
(10)
|
(7)
|
(1)
|
0
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
2
N/A
|
(57)
N/A
|
(23)
+60%
|
(2)
+90%
|
(2)
N/A
|
(2)
+4%
|
(3)
-32%
|
48
N/A
|
(59)
N/A
|
(107)
-83%
|
0
N/A
|
(1)
N/A
|
(1)
-13%
|
|
| Change in Cash | ||||||||||||||
| Net Change in Cash |
5
N/A
|
31
+560%
|
(29)
N/A
|
7
N/A
|
(79)
N/A
|
35
N/A
|
27
-24%
|
(70)
N/A
|
(13)
+81%
|
2
N/A
|
(14)
N/A
|
(2)
+85%
|
20
N/A
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
272
N/A
|
149
-45%
|
239
+61%
|
291
+22%
|
139
-52%
|
14
-90%
|
(207)
N/A
|
2
N/A
|
467
+23 371%
|
43
-91%
|
28
-35%
|
202
+625%
|
197
-2%
|
|