Yuken India Ltd
NSE:YUKEN
Cash Flow Statement
Cash Flow Statement
Yuken 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 |
5
|
(155)
|
57
|
262
|
193
|
205
|
160
|
145
|
268
|
346
|
317
|
283
|
|
| Depreciation & Amortization |
76
|
82
|
87
|
96
|
105
|
115
|
126
|
137
|
146
|
149
|
172
|
200
|
|
| Other Non-Cash Items |
107
|
102
|
34
|
25
|
75
|
82
|
61
|
66
|
93
|
111
|
104
|
91
|
|
| Cash Taxes Paid |
31
|
11
|
10
|
34
|
55
|
55
|
40
|
45
|
34
|
34
|
77
|
76
|
|
| Cash Interest Paid |
96
|
90
|
85
|
74
|
69
|
76
|
96
|
102
|
85
|
80
|
102
|
112
|
|
| Change in Working Capital |
(217)
|
18
|
(5)
|
(317)
|
(351)
|
(225)
|
(40)
|
116
|
(182)
|
(444)
|
(100)
|
37
|
|
| Cash from Operating Activities |
(30)
N/A
|
47
N/A
|
173
+270%
|
66
-62%
|
21
-68%
|
176
+739%
|
308
+75%
|
465
+51%
|
325
-30%
|
162
-50%
|
493
+204%
|
612
+24%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(273)
|
(164)
|
(167)
|
(290)
|
(366)
|
(439)
|
(402)
|
(285)
|
(379)
|
(510)
|
(547)
|
(667)
|
|
| Other Items |
261
|
253
|
359
|
478
|
353
|
227
|
122
|
(17)
|
13
|
65
|
(12)
|
(404)
|
|
| Cash from Investing Activities |
(12)
N/A
|
89
N/A
|
192
+116%
|
188
-2%
|
(12)
N/A
|
(212)
-1 651%
|
(280)
-32%
|
(303)
-8%
|
(366)
-21%
|
(445)
-22%
|
(560)
-26%
|
(1 071)
-91%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
629
|
629
|
0
|
0
|
599
|
|
| Net Issuance of Debt |
164
|
(49)
|
(224)
|
(156)
|
45
|
110
|
66
|
(490)
|
(416)
|
208
|
106
|
179
|
|
| Cash Paid for Dividends |
(29)
|
0
|
(7)
|
(14)
|
(7)
|
(9)
|
(10)
|
(0)
|
(10)
|
(29)
|
(19)
|
(20)
|
|
| Other |
(96)
|
(90)
|
(85)
|
(74)
|
(69)
|
(76)
|
(96)
|
(102)
|
(85)
|
(80)
|
(102)
|
(112)
|
|
| Cash from Financing Activities |
39
N/A
|
(139)
N/A
|
(316)
-128%
|
(245)
+23%
|
(31)
+88%
|
24
N/A
|
(40)
N/A
|
37
N/A
|
118
+217%
|
99
-16%
|
(15)
N/A
|
645
N/A
|
|
| Change in Cash | |||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(3)
N/A
|
(3)
-7%
|
49
N/A
|
9
-81%
|
(22)
N/A
|
(12)
+45%
|
(12)
+1%
|
200
N/A
|
77
-62%
|
(184)
N/A
|
(81)
+56%
|
186
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(302)
N/A
|
(117)
+61%
|
6
N/A
|
(224)
N/A
|
(345)
-54%
|
(263)
+24%
|
(94)
+64%
|
180
N/A
|
(54)
N/A
|
(348)
-543%
|
(54)
+84%
|
(56)
-3%
|
|