Stylam Industries Ltd
NSE:STYLAMIND
Cash Flow Statement
Cash Flow Statement
Stylam Industries 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 |
487
|
515
|
709
|
857
|
806
|
1 007
|
1 281
|
1 477
|
1 643
|
1 693
|
1 649
|
1 723
|
|
| Depreciation & Amortization |
210
|
236
|
232
|
239
|
233
|
234
|
200
|
186
|
223
|
234
|
239
|
221
|
|
| Other Non-Cash Items |
80
|
47
|
37
|
39
|
28
|
36
|
29
|
4
|
(15)
|
(31)
|
(12)
|
100
|
|
| Cash Taxes Paid |
174
|
135
|
172
|
189
|
191
|
176
|
257
|
321
|
434
|
466
|
440
|
521
|
|
| Cash Interest Paid |
93
|
73
|
35
|
25
|
31
|
39
|
33
|
20
|
25
|
26
|
39
|
127
|
|
| Change in Working Capital |
(118)
|
34
|
(189)
|
(596)
|
(942)
|
(1 207)
|
(848)
|
(179)
|
(760)
|
(1 162)
|
(802)
|
(711)
|
|
| Cash from Operating Activities |
659
N/A
|
832
+26%
|
789
-5%
|
539
-32%
|
124
-77%
|
70
-43%
|
662
+840%
|
1 488
+125%
|
1 091
-27%
|
734
-33%
|
1 074
+46%
|
1 333
+24%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(1 722)
|
(1 610)
|
(66)
|
(103)
|
(149)
|
(248)
|
(261)
|
(157)
|
(194)
|
(320)
|
(1 079)
|
(1 959)
|
|
| Other Items |
1 913
|
1 870
|
12
|
(75)
|
(211)
|
(92)
|
138
|
197
|
(166)
|
(615)
|
(185)
|
363
|
|
| Cash from Investing Activities |
191
N/A
|
261
+37%
|
(55)
N/A
|
(177)
-226%
|
(360)
-103%
|
(340)
+6%
|
(123)
+64%
|
39
N/A
|
(361)
N/A
|
(936)
-160%
|
(1 264)
-35%
|
(1 596)
-26%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Debt |
(711)
|
(929)
|
(609)
|
(292)
|
203
|
194
|
(325)
|
(822)
|
(14)
|
490
|
0
|
(88)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(93)
|
(73)
|
(35)
|
(25)
|
(31)
|
(39)
|
(33)
|
(20)
|
(25)
|
(26)
|
(39)
|
(127)
|
|
| Cash from Financing Activities |
(804)
N/A
|
(1 002)
-25%
|
(644)
+36%
|
(358)
+44%
|
171
N/A
|
196
+14%
|
(358)
N/A
|
(843)
-135%
|
(39)
+95%
|
464
N/A
|
(39)
N/A
|
(215)
-449%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
45
N/A
|
91
+101%
|
90
-1%
|
4
-96%
|
(65)
N/A
|
(74)
-14%
|
181
N/A
|
684
+279%
|
691
+1%
|
262
-62%
|
(228)
N/A
|
(478)
-109%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(1 063)
N/A
|
(777)
+27%
|
723
N/A
|
436
-40%
|
(26)
N/A
|
(177)
-595%
|
401
N/A
|
1 331
+232%
|
897
-33%
|
414
-54%
|
(5)
N/A
|
(625)
-13 549%
|
|