Kothari Sugars and Chemicals Ltd
NSE:KOTARISUG
Cash Flow Statement
Cash Flow Statement
Kothari Sugars and Chemicals Ltd
| 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 |
235
|
267
|
394
|
567
|
548
|
584
|
419
|
127
|
168
|
(13)
|
|
| Depreciation & Amortization |
138
|
139
|
141
|
141
|
140
|
140
|
143
|
146
|
147
|
146
|
|
| Other Non-Cash Items |
8
|
0
|
1
|
(29)
|
(26)
|
(30)
|
(115)
|
(142)
|
(108)
|
(105)
|
|
| Cash Taxes Paid |
41
|
45
|
68
|
81
|
82
|
79
|
72
|
48
|
53
|
49
|
|
| Cash Interest Paid |
51
|
43
|
39
|
37
|
39
|
35
|
35
|
40
|
36
|
37
|
|
| Change in Working Capital |
436
|
173
|
(562)
|
(690)
|
(211)
|
48
|
(291)
|
425
|
318
|
(387)
|
|
| Cash from Operating Activities |
817
N/A
|
579
-29%
|
(27)
N/A
|
(12)
+57%
|
451
N/A
|
742
+64%
|
156
-79%
|
556
+257%
|
525
-6%
|
(359)
N/A
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(43)
|
(38)
|
(43)
|
(119)
|
(215)
|
(207)
|
(174)
|
(99)
|
(54)
|
(166)
|
|
| Other Items |
(247)
|
(244)
|
(92)
|
(73)
|
28
|
(5)
|
(182)
|
(187)
|
(223)
|
30
|
|
| Cash from Investing Activities |
(290)
N/A
|
(282)
+3%
|
(135)
+52%
|
(192)
-43%
|
(187)
+3%
|
(212)
-13%
|
(356)
-68%
|
(286)
+20%
|
(277)
+3%
|
(137)
+51%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Debt |
39
|
(42)
|
(73)
|
0
|
(70)
|
(40)
|
(5)
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(41)
|
0
|
(83)
|
0
|
0
|
0
|
|
| Other |
(51)
|
(43)
|
(40)
|
(38)
|
(40)
|
(37)
|
(36)
|
(42)
|
(37)
|
(38)
|
|
| Cash from Financing Activities |
(12)
N/A
|
(86)
-618%
|
(113)
-32%
|
(38)
+66%
|
(151)
-301%
|
(118)
+22%
|
(124)
-5%
|
(125)
-1%
|
(37)
+70%
|
(38)
-2%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
515
N/A
|
212
-59%
|
(274)
N/A
|
(241)
+12%
|
113
N/A
|
412
+266%
|
(324)
N/A
|
145
N/A
|
210
+45%
|
(534)
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
774
N/A
|
540
-30%
|
(70)
N/A
|
(131)
-88%
|
236
N/A
|
535
+126%
|
(18)
N/A
|
456
N/A
|
470
+3%
|
(525)
N/A
|
|