Pricol Ltd
NSE:PRICOLLTD
Cash Flow Statement
Cash Flow Statement
Pricol 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 |
485
|
888
|
803
|
1 279
|
1 466
|
1 558
|
1 859
|
2 180
|
2 266
|
2 580
|
|
| Depreciation & Amortization |
942
|
841
|
818
|
806
|
779
|
783
|
821
|
821
|
898
|
1 074
|
|
| Other Non-Cash Items |
526
|
463
|
211
|
92
|
80
|
176
|
207
|
107
|
60
|
231
|
|
| Cash Taxes Paid |
11
|
108
|
128
|
156
|
368
|
423
|
381
|
478
|
567
|
623
|
|
| Cash Interest Paid |
359
|
371
|
256
|
198
|
24
|
190
|
18
|
0
|
0
|
0
|
|
| Change in Working Capital |
(671)
|
(789)
|
(6)
|
334
|
(698)
|
(574)
|
(339)
|
(1 257)
|
(130)
|
29
|
|
| Cash from Operating Activities |
1 282
N/A
|
1 403
+9%
|
1 827
+30%
|
2 510
+37%
|
1 628
-35%
|
1 943
+19%
|
2 548
+31%
|
1 851
-27%
|
3 093
+67%
|
3 915
+27%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(320)
|
(217)
|
(449)
|
(722)
|
(849)
|
(1 329)
|
(1 433)
|
(1 629)
|
(2 163)
|
(2 120)
|
|
| Other Items |
110
|
55
|
2
|
84
|
193
|
74
|
140
|
507
|
(1 607)
|
(2 154)
|
|
| Cash from Investing Activities |
(210)
N/A
|
(162)
+23%
|
(447)
-176%
|
(639)
-43%
|
(655)
-3%
|
(1 255)
-91%
|
(1 293)
-3%
|
(1 122)
+13%
|
(3 770)
-236%
|
(4 274)
-13%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
795
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1 137)
|
(1 629)
|
(1 280)
|
(1 578)
|
(458)
|
22
|
(507)
|
(457)
|
695
|
595
|
|
| Cash Paid for Dividends |
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(359)
|
(371)
|
(256)
|
(198)
|
(181)
|
(190)
|
(182)
|
(142)
|
(133)
|
(209)
|
|
| Cash from Financing Activities |
(701)
N/A
|
(1 203)
-72%
|
(1 536)
-28%
|
(1 775)
-16%
|
(638)
+64%
|
(167)
+74%
|
(689)
-312%
|
(599)
+13%
|
562
N/A
|
386
-31%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
372
N/A
|
39
-90%
|
(156)
N/A
|
97
N/A
|
334
+244%
|
521
+56%
|
565
+9%
|
129
-77%
|
(115)
N/A
|
27
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
962
N/A
|
1 187
+23%
|
1 378
+16%
|
1 788
+30%
|
779
-56%
|
614
-21%
|
1 115
+81%
|
221
-80%
|
930
+321%
|
1 795
+93%
|
|