Uravi Defence and Technology Ltd
NSE:URAVIDEF
Cash Flow Statement
Cash Flow Statement
Uravi Defence and Technology Ltd
| Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
7
|
11
|
15
|
13
|
14
|
25
|
23
|
28
|
24
|
|
| Depreciation & Amortization |
24
|
21
|
21
|
22
|
22
|
24
|
24
|
20
|
19
|
|
| Other Non-Cash Items |
20
|
17
|
18
|
17
|
17
|
18
|
19
|
13
|
5
|
|
| Cash Taxes Paid |
0
|
2
|
4
|
0
|
0
|
11
|
12
|
10
|
12
|
|
| Cash Interest Paid |
27
|
21
|
21
|
21
|
21
|
23
|
24
|
19
|
15
|
|
| Change in Working Capital |
(14)
|
(19)
|
(36)
|
(4)
|
(27)
|
(61)
|
(62)
|
(89)
|
(70)
|
|
| Cash from Operating Activities |
37
N/A
|
31
-17%
|
18
-43%
|
47
+168%
|
26
-46%
|
6
-75%
|
5
-24%
|
(28)
N/A
|
(22)
+22%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(26)
|
(23)
|
(17)
|
(29)
|
(33)
|
(25)
|
(13)
|
(10)
|
(10)
|
|
| Other Items |
(1)
|
11
|
(4)
|
5
|
8
|
25
|
(77)
|
1
|
53
|
|
| Cash from Investing Activities |
(28)
N/A
|
(12)
+56%
|
(21)
-72%
|
(24)
-13%
|
(26)
-8%
|
0
N/A
|
(89)
N/A
|
(9)
+89%
|
43
N/A
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
124
|
188
|
99
|
|
| Net Issuance of Debt |
17
|
(0)
|
24
|
(3)
|
21
|
17
|
(14)
|
10
|
0
|
|
| Other |
(27)
|
(21)
|
(21)
|
(21)
|
(21)
|
(23)
|
(24)
|
(19)
|
(15)
|
|
| Cash from Financing Activities |
(10)
N/A
|
(21)
-104%
|
3
N/A
|
(24)
N/A
|
0
N/A
|
(5)
N/A
|
86
N/A
|
180
+109%
|
84
-53%
|
|
| Change in Cash | ||||||||||
| Net Change in Cash |
(1)
N/A
|
(3)
-160%
|
(0)
+80%
|
(0)
+53%
|
0
N/A
|
1
+8 519%
|
1
+28%
|
142
+11 296%
|
106
-26%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
11
N/A
|
7
-29%
|
0
-96%
|
18
+5 710%
|
(8)
N/A
|
(18)
-132%
|
(8)
+57%
|
(38)
-384%
|
(32)
+17%
|
|