TRF Ltd
NSE:TRF
Cash Flow Statement
Cash Flow Statement
TRF Ltd
| Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
(520)
|
(161)
|
795
|
875
|
456
|
396
|
261
|
309
|
167
|
|
| Depreciation & Amortization |
26
|
24
|
22
|
20
|
20
|
22
|
24
|
25
|
27
|
|
| Other Non-Cash Items |
340
|
254
|
(98)
|
(103)
|
4
|
(42)
|
39
|
(67)
|
(193)
|
|
| Cash Taxes Paid |
41
|
35
|
29
|
(116)
|
(44)
|
61
|
53
|
28
|
(7)
|
|
| Cash Interest Paid |
401
|
283
|
212
|
187
|
126
|
43
|
23
|
5
|
3
|
|
| Change in Working Capital |
196
|
(494)
|
(841)
|
39
|
716
|
(46)
|
44
|
668
|
296
|
|
| Cash from Operating Activities |
42
N/A
|
(377)
N/A
|
(123)
+67%
|
831
N/A
|
1 196
+44%
|
330
-72%
|
367
+11%
|
936
+155%
|
297
-68%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(5)
|
(13)
|
(33)
|
(49)
|
(43)
|
(38)
|
(61)
|
|
| Other Items |
628
|
60
|
(386)
|
(508)
|
(426)
|
205
|
(115)
|
(1 092)
|
(410)
|
|
| Cash from Investing Activities |
626
N/A
|
58
-91%
|
(392)
N/A
|
(522)
-33%
|
(459)
+12%
|
156
N/A
|
(158)
N/A
|
(1 130)
-615%
|
(472)
+58%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1 900
|
2 640
|
740
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(127)
|
(628)
|
(2 435)
|
(1 757)
|
(48)
|
48
|
(45)
|
(1)
|
(1)
|
|
| Other |
(401)
|
717
|
789
|
(1 187)
|
(1 126)
|
(43)
|
(23)
|
(5)
|
(3)
|
|
| Cash from Financing Activities |
(528)
N/A
|
89
N/A
|
253
+184%
|
(303)
N/A
|
(434)
-43%
|
5
N/A
|
(68)
N/A
|
(6)
+91%
|
(4)
+37%
|
|
| Change in Cash | ||||||||||
| Effect of Foreign Exchange Rates |
2
|
5
|
6
|
20
|
15
|
1
|
41
|
21
|
20
|
|
| Net Change in Cash |
143
N/A
|
(224)
N/A
|
(255)
-14%
|
27
N/A
|
318
+1 095%
|
492
+54%
|
182
-63%
|
(179)
N/A
|
(158)
+12%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
40
N/A
|
(379)
N/A
|
(128)
+66%
|
818
N/A
|
1 163
+42%
|
281
-76%
|
324
+15%
|
898
+177%
|
236
-74%
|
|