TIL Ltd
NSE:TIL
Cash Flow Statement
Cash Flow Statement
TIL 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 |
(336)
|
(637)
|
(714)
|
(1 331)
|
(1 586)
|
(1 175)
|
(947)
|
(997)
|
(1 069)
|
(608)
|
42
|
(102)
|
|
| Depreciation & Amortization |
132
|
126
|
119
|
109
|
100
|
96
|
90
|
80
|
71
|
68
|
70
|
71
|
|
| Other Non-Cash Items |
616
|
613
|
652
|
1 034
|
891
|
577
|
418
|
479
|
577
|
373
|
135
|
231
|
|
| Cash Taxes Paid |
6
|
5
|
24
|
19
|
2
|
2
|
21
|
24
|
5
|
(2)
|
(31)
|
(41)
|
|
| Cash Interest Paid |
303
|
337
|
350
|
345
|
317
|
225
|
144
|
100
|
71
|
155
|
252
|
326
|
|
| Change in Working Capital |
(877)
|
(658)
|
(669)
|
(469)
|
330
|
518
|
495
|
362
|
(412)
|
(1 469)
|
(1 553)
|
(802)
|
|
| Cash from Operating Activities |
(465)
N/A
|
(557)
-20%
|
(613)
-10%
|
(657)
-7%
|
(266)
+59%
|
17
N/A
|
56
+229%
|
(77)
N/A
|
(833)
-980%
|
(1 636)
-96%
|
(1 307)
+20%
|
(602)
+54%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(42)
|
(19)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(6)
|
(46)
|
(59)
|
(34)
|
|
| Other Items |
(131)
|
(102)
|
48
|
366
|
773
|
450
|
85
|
370
|
302
|
0
|
(3)
|
(56)
|
|
| Cash from Investing Activities |
(173)
N/A
|
(121)
+30%
|
48
N/A
|
376
+687%
|
773
+106%
|
452
-42%
|
85
-81%
|
370
+335%
|
296
-20%
|
(45)
N/A
|
(62)
-37%
|
(90)
-45%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
693
|
1 184
|
491
|
150
|
|
| Net Issuance of Debt |
968
|
932
|
824
|
628
|
(183)
|
(233)
|
6
|
(172)
|
(34)
|
682
|
1 086
|
818
|
|
| Cash Paid for Dividends |
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(303)
|
(337)
|
(350)
|
(345)
|
(317)
|
(225)
|
(144)
|
(100)
|
(71)
|
(169)
|
(266)
|
(326)
|
|
| Cash from Financing Activities |
644
N/A
|
595
-8%
|
474
-20%
|
284
-40%
|
(500)
N/A
|
(458)
+8%
|
(139)
+70%
|
(272)
-96%
|
587
N/A
|
1 696
+189%
|
1 311
-23%
|
642
-51%
|
|
| Change in Cash | |||||||||||||
| Effect of Foreign Exchange Rates |
8
|
2
|
(2)
|
1
|
(1)
|
0
|
1
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
14
N/A
|
(80)
N/A
|
(93)
-17%
|
4
N/A
|
5
+38%
|
10
+104%
|
4
-66%
|
21
+503%
|
50
+136%
|
15
-70%
|
(57)
N/A
|
(49)
+14%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(507)
N/A
|
(576)
-13%
|
(613)
-6%
|
(659)
-7%
|
(266)
+60%
|
17
N/A
|
56
+229%
|
(77)
N/A
|
(839)
-988%
|
(1 681)
-100%
|
(1 366)
+19%
|
(635)
+54%
|
|