Inspirisys Solutions Ltd
NSE:INSPIRISYS
Cash Flow Statement
Cash Flow Statement
Inspirisys Solutions Ltd
| 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 |
(36)
|
(9)
|
(24)
|
(116)
|
(74)
|
16
|
151
|
204
|
175
|
231
|
346
|
|
| Depreciation & Amortization |
75
|
69
|
64
|
55
|
53
|
56
|
57
|
46
|
37
|
54
|
62
|
|
| Other Non-Cash Items |
173
|
110
|
112
|
120
|
105
|
131
|
9
|
35
|
168
|
75
|
25
|
|
| Cash Taxes Paid |
(83)
|
(177)
|
(55)
|
15
|
87
|
(17)
|
(21)
|
34
|
43
|
(30)
|
(62)
|
|
| Cash Interest Paid |
103
|
93
|
75
|
85
|
105
|
117
|
119
|
106
|
98
|
88
|
68
|
|
| Change in Working Capital |
60
|
541
|
170
|
(178)
|
(44)
|
(21)
|
(155)
|
(22)
|
79
|
28
|
(15)
|
|
| Cash from Operating Activities |
271
N/A
|
711
+163%
|
322
-55%
|
(119)
N/A
|
41
N/A
|
182
+347%
|
62
-66%
|
263
+326%
|
458
+74%
|
387
-16%
|
418
+8%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(34)
|
(46)
|
(45)
|
(21)
|
(16)
|
(25)
|
(35)
|
(40)
|
(38)
|
(31)
|
(21)
|
|
| Other Items |
15
|
11
|
32
|
46
|
46
|
28
|
15
|
(86)
|
(403)
|
(428)
|
(457)
|
|
| Cash from Investing Activities |
(19)
N/A
|
(35)
-81%
|
(13)
+64%
|
25
N/A
|
31
+21%
|
3
-90%
|
(21)
N/A
|
(125)
-506%
|
(440)
-251%
|
(459)
-4%
|
(478)
-4%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(123)
|
(428)
|
(243)
|
85
|
104
|
9
|
153
|
140
|
(20)
|
(63)
|
(70)
|
|
| Other |
(103)
|
(93)
|
(75)
|
(85)
|
(105)
|
(117)
|
(119)
|
(106)
|
(98)
|
(88)
|
(68)
|
|
| Cash from Financing Activities |
(227)
N/A
|
(521)
-130%
|
(318)
+39%
|
0
N/A
|
(1)
N/A
|
(108)
-8 238%
|
34
N/A
|
35
+3%
|
(118)
N/A
|
(150)
-27%
|
(137)
+9%
|
|
| Change in Cash | ||||||||||||
| Effect of Foreign Exchange Rates |
5
|
(1)
|
(1)
|
4
|
7
|
13
|
10
|
(3)
|
(4)
|
(1)
|
2
|
|
| Net Change in Cash |
30
N/A
|
154
+413%
|
(10)
N/A
|
(90)
-783%
|
77
N/A
|
90
+17%
|
84
-6%
|
169
+101%
|
(104)
N/A
|
(223)
-114%
|
(196)
+12%
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
236
N/A
|
666
+182%
|
277
-58%
|
(140)
N/A
|
25
N/A
|
157
+529%
|
27
-83%
|
223
+743%
|
421
+88%
|
356
-15%
|
397
+11%
|
|