Tata Elxsi Ltd
NSE:TATAELXSI
Cash Flow Statement
Cash Flow Statement
Tata Elxsi Ltd
Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
2 561
|
3 053
|
3 681
|
4 591
|
5 497
|
6 700
|
7 552
|
7 851
|
|
Depreciation & Amortization |
434
|
440
|
444
|
478
|
553
|
688
|
814
|
889
|
|
Other Non-Cash Items |
656
|
898
|
1 365
|
1 655
|
1 844
|
1 728
|
1 448
|
1 714
|
|
Cash Taxes Paid |
897
|
758
|
1 237
|
1 668
|
2 062
|
2 195
|
1 848
|
1 999
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
2
|
4
|
4
|
|
Change in Working Capital |
(1 094)
|
(917)
|
(1 116)
|
(1 776)
|
(3 064)
|
(4 179)
|
(4 945)
|
(4 052)
|
|
Cash from Operating Activities |
2 558
N/A
|
3 474
+36%
|
4 374
+26%
|
4 948
+13%
|
4 830
-2%
|
4 936
+2%
|
4 869
-1%
|
6 401
+31%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(231)
|
(214)
|
(388)
|
(546)
|
(712)
|
(785)
|
(641)
|
(635)
|
|
Other Items |
621
|
(1 791)
|
(3 989)
|
(857)
|
(371)
|
(1 062)
|
(1 378)
|
(1 553)
|
|
Cash from Investing Activities |
390
N/A
|
(2 004)
N/A
|
(4 377)
-118%
|
(1 403)
+68%
|
(1 083)
+23%
|
(1 847)
-71%
|
(2 019)
-9%
|
(2 188)
-8%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Debt |
(224)
|
(233)
|
(237)
|
(248)
|
(271)
|
(305)
|
(381)
|
(486)
|
|
Cash Paid for Dividends |
(1 014)
|
(1 031)
|
(1 028)
|
(2 979)
|
(2 989)
|
(2 647)
|
(2 647)
|
(3 774)
|
|
Other |
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(4)
|
|
Cash from Financing Activities |
(1 237)
N/A
|
(1 264)
-2%
|
(1 265)
0%
|
(3 226)
-155%
|
(3 261)
-1%
|
(2 954)
+9%
|
(3 031)
-3%
|
(4 264)
-41%
|
|
Change in Cash | |||||||||
Effect of Foreign Exchange Rates |
37
|
31
|
(12)
|
3
|
21
|
(13)
|
10
|
(3)
|
|
Net Change in Cash |
1 747
N/A
|
237
-86%
|
(1 280)
N/A
|
322
N/A
|
507
+58%
|
123
-76%
|
(172)
N/A
|
(53)
+69%
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
2 327
N/A
|
3 260
+40%
|
3 986
+22%
|
4 402
+10%
|
4 118
-6%
|
4 151
+1%
|
4 228
+2%
|
5 766
+36%
|