TV18 Broadcast Ltd
NSE:TV18BRDCST
Cash Flow Statement
Cash Flow Statement
TV18 Broadcast Ltd
Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||
Net Income |
7 034
|
9 780
|
10 163
|
6 728
|
1 268
|
748
|
(1 591)
|
|
Depreciation & Amortization |
1 388
|
1 241
|
1 131
|
1 101
|
1 226
|
1 573
|
2 034
|
|
Other Non-Cash Items |
284
|
(414)
|
(498)
|
(204)
|
228
|
(2 937)
|
(5 313)
|
|
Cash Taxes Paid |
(929)
|
(1 414)
|
(870)
|
(1 001)
|
(1 306)
|
(1 186)
|
(295)
|
|
Cash Interest Paid |
901
|
515
|
387
|
541
|
1 096
|
1 510
|
1 821
|
|
Change in Working Capital |
4 482
|
1 202
|
(4 866)
|
(12 166)
|
(29 902)
|
(47 170)
|
92 055
|
|
Cash from Operating Activities |
13 187
N/A
|
11 809
-10%
|
5 931
-50%
|
(4 541)
N/A
|
(27 181)
-499%
|
(47 785)
-76%
|
87 185
N/A
|
|
Investing Cash Flow | ||||||||
Capital Expenditures |
(822)
|
(1 214)
|
(1 841)
|
(2 511)
|
(7 265)
|
(19 989)
|
(23 926)
|
|
Other Items |
(167)
|
(1 143)
|
(1 100)
|
353
|
173
|
(37 039)
|
(27 459)
|
|
Cash from Investing Activities |
(989)
N/A
|
(2 357)
-138%
|
(2 941)
-25%
|
(2 158)
+27%
|
(7 093)
-229%
|
(57 029)
-704%
|
(51 385)
+10%
|
|
Financing Cash Flow | ||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
150 966
|
0
|
|
Net Issuance of Debt |
(9 184)
|
(8 167)
|
(2 543)
|
6 519
|
34 266
|
1 698
|
11 998
|
|
Other |
(901)
|
(515)
|
(387)
|
(541)
|
(1 096)
|
(1 510)
|
(1 821)
|
|
Cash from Financing Activities |
(10 084)
N/A
|
(8 681)
+14%
|
(2 930)
+66%
|
5 978
N/A
|
33 170
+455%
|
151 154
+356%
|
10 177
-93%
|
|
Change in Cash | ||||||||
Effect of Foreign Exchange Rates |
2
|
18
|
15
|
22
|
38
|
31
|
15
|
|
Net Change in Cash |
2 116
N/A
|
789
-63%
|
75
-90%
|
(699)
N/A
|
(1 066)
-53%
|
46 370
N/A
|
45 992
-1%
|
|
Free Cash Flow | ||||||||
Free Cash Flow |
12 366
N/A
|
10 595
-14%
|
4 090
-61%
|
(7 052)
N/A
|
(34 446)
-388%
|
(67 775)
-97%
|
63 259
N/A
|