Zenith Exports Ltd
NSE:ZENITHEXPO
Cash Flow Statement
Cash Flow Statement
Zenith Exports Ltd
| Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
(17)
|
(15)
|
(16)
|
(6)
|
14
|
12
|
14
|
7
|
(32)
|
24
|
79
|
|
| Depreciation & Amortization |
17
|
17
|
16
|
15
|
13
|
13
|
(2)
|
10
|
9
|
8
|
7
|
|
| Other Non-Cash Items |
(9)
|
(19)
|
(14)
|
(4)
|
(6)
|
(7)
|
(1)
|
(15)
|
(18)
|
(65)
|
(65)
|
|
| Cash Taxes Paid |
3
|
2
|
4
|
4
|
2
|
1
|
0
|
2
|
3
|
3
|
3
|
|
| Cash Interest Paid |
10
|
7
|
10
|
12
|
9
|
7
|
3
|
9
|
8
|
8
|
8
|
|
| Change in Working Capital |
151
|
34
|
38
|
(48)
|
(171)
|
86
|
(210)
|
(67)
|
(24)
|
3
|
19
|
|
| Cash from Operating Activities |
142
N/A
|
16
-89%
|
25
+59%
|
(44)
N/A
|
(150)
-243%
|
104
N/A
|
(198)
N/A
|
(66)
+67%
|
(65)
+1%
|
(30)
+53%
|
40
N/A
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(13)
|
(4)
|
(1)
|
(2)
|
(5)
|
(5)
|
(0)
|
(6)
|
(9)
|
(29)
|
(35)
|
|
| Other Items |
50
|
34
|
13
|
97
|
119
|
10
|
198
|
176
|
27
|
(11)
|
38
|
|
| Cash from Investing Activities |
37
N/A
|
30
-19%
|
12
-61%
|
95
+704%
|
115
+21%
|
6
-95%
|
197
+3 241%
|
170
-14%
|
19
-89%
|
(40)
N/A
|
3
N/A
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Debt |
(48)
|
40
|
(5)
|
2
|
60
|
(49)
|
47
|
(39)
|
37
|
22
|
(66)
|
|
| Other |
(10)
|
(7)
|
(10)
|
(12)
|
(9)
|
(7)
|
(3)
|
(9)
|
(8)
|
(8)
|
(8)
|
|
| Cash from Financing Activities |
(58)
N/A
|
32
N/A
|
(15)
N/A
|
(10)
+36%
|
51
N/A
|
(57)
N/A
|
44
N/A
|
(48)
N/A
|
29
N/A
|
14
-53%
|
(74)
N/A
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
121
N/A
|
78
-35%
|
22
-72%
|
41
+90%
|
16
-61%
|
53
+224%
|
43
-18%
|
56
+30%
|
(17)
N/A
|
(56)
-224%
|
(31)
+45%
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
129
N/A
|
12
-90%
|
24
+93%
|
(46)
N/A
|
(154)
-236%
|
99
N/A
|
(199)
N/A
|
(72)
+64%
|
(74)
-3%
|
(59)
+19%
|
5
N/A
|
|