Wheels India Ltd
NSE:WHEELS
Cash Flow Statement
Cash Flow Statement
Wheels India 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 |
440
|
(290)
|
17
|
686
|
731
|
631
|
537
|
470
|
612
|
966
|
1 126
|
1 247
|
|
| Depreciation & Amortization |
779
|
766
|
856
|
978
|
1 010
|
870
|
721
|
780
|
849
|
884
|
932
|
1 020
|
|
| Other Non-Cash Items |
514
|
470
|
668
|
922
|
959
|
1 152
|
1 204
|
1 177
|
1 571
|
1 597
|
1 605
|
1 637
|
|
| Cash Taxes Paid |
115
|
34
|
(106)
|
73
|
272
|
225
|
100
|
149
|
278
|
123
|
103
|
246
|
|
| Cash Interest Paid |
614
|
582
|
607
|
633
|
691
|
844
|
1 038
|
1 164
|
1 203
|
1 150
|
1 132
|
1 147
|
|
| Change in Working Capital |
105
|
710
|
(59)
|
(2 023)
|
(2 424)
|
(71)
|
1 264
|
1 273
|
262
|
58
|
342
|
245
|
|
| Cash from Operating Activities |
1 838
N/A
|
1 656
-10%
|
1 482
-11%
|
564
-62%
|
276
-51%
|
2 583
+836%
|
3 727
+44%
|
3 699
-1%
|
3 294
-11%
|
3 506
+6%
|
4 005
+14%
|
4 148
+4%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(2 443)
|
(2 060)
|
(1 198)
|
(953)
|
(1 353)
|
(1 911)
|
(1 513)
|
(1 264)
|
(1 503)
|
(1 948)
|
(2 093)
|
(2 029)
|
|
| Other Items |
22
|
14
|
22
|
19
|
149
|
163
|
37
|
19
|
6
|
(34)
|
(40)
|
(201)
|
|
| Cash from Investing Activities |
(2 421)
N/A
|
(2 046)
+15%
|
(1 176)
+43%
|
(934)
+21%
|
(1 204)
-29%
|
(1 748)
-45%
|
(1 476)
+16%
|
(1 245)
+16%
|
(1 497)
-20%
|
(1 982)
-32%
|
(2 132)
-8%
|
(2 230)
-5%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Debt |
1 537
|
1 067
|
360
|
1 114
|
1 553
|
338
|
(799)
|
(886)
|
(161)
|
(69)
|
(453)
|
(324)
|
|
| Cash Paid for Dividends |
(225)
|
(150)
|
(64)
|
(25)
|
(25)
|
(200)
|
(271)
|
(168)
|
(96)
|
(180)
|
(290)
|
(281)
|
|
| Other |
(614)
|
(582)
|
(607)
|
(633)
|
(691)
|
(844)
|
(1 038)
|
(1 164)
|
(1 203)
|
(1 150)
|
(1 132)
|
(1 147)
|
|
| Cash from Financing Activities |
699
N/A
|
335
-52%
|
(311)
N/A
|
457
N/A
|
838
+84%
|
(706)
N/A
|
(2 108)
-199%
|
(2 217)
-5%
|
(1 460)
+34%
|
(1 399)
+4%
|
(1 875)
-34%
|
(1 752)
+7%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
116
N/A
|
(56)
N/A
|
(5)
+91%
|
86
N/A
|
(90)
N/A
|
130
N/A
|
143
+10%
|
238
+66%
|
336
+41%
|
125
-63%
|
(3)
N/A
|
166
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(605)
N/A
|
(404)
+33%
|
284
N/A
|
(389)
N/A
|
(1 077)
-177%
|
672
N/A
|
2 214
+229%
|
2 435
+10%
|
1 791
-26%
|
1 558
-13%
|
1 912
+23%
|
2 119
+11%
|
|