Shardul Securities Ltd
BSE:512393
Cash Flow Statement
Cash Flow Statement
Shardul Securities 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 |
207
|
230
|
124
|
39
|
29
|
547
|
1 627
|
2 786
|
448
|
(874)
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
|
| Other Non-Cash Items |
(203)
|
(224)
|
(125)
|
(74)
|
(93)
|
(224)
|
(873)
|
(2 387)
|
(501)
|
790
|
|
| Cash Taxes Paid |
2
|
6
|
10
|
9
|
9
|
20
|
596
|
621
|
157
|
133
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
|
| Change in Working Capital |
(105)
|
25
|
80
|
(52)
|
(122)
|
(52)
|
(560)
|
(707)
|
(311)
|
(69)
|
|
| Cash from Operating Activities |
(97)
N/A
|
34
N/A
|
83
+142%
|
(83)
N/A
|
(183)
-120%
|
275
N/A
|
199
-28%
|
(304)
N/A
|
(359)
-18%
|
(148)
+59%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(5)
|
(7)
|
(7)
|
|
| Other Items |
216
|
39
|
(224)
|
(83)
|
179
|
(232)
|
(220)
|
299
|
125
|
(1 659)
|
|
| Cash from Investing Activities |
216
N/A
|
39
-82%
|
(225)
N/A
|
(84)
+63%
|
178
N/A
|
(234)
N/A
|
(225)
+4%
|
294
N/A
|
118
-60%
|
(1 665)
N/A
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
99
|
94
|
133
|
1 754
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
+0%
|
(0)
-24%
|
(0)
N/A
|
(0)
-13%
|
(1)
-79%
|
99
N/A
|
94
-5%
|
133
+41%
|
1 703
+1 184%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
119
N/A
|
72
-39%
|
(143)
N/A
|
(168)
-18%
|
(6)
+97%
|
41
N/A
|
72
+77%
|
83
+15%
|
(109)
N/A
|
(110)
-1%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(97)
N/A
|
34
N/A
|
82
+140%
|
(84)
N/A
|
(184)
-120%
|
274
N/A
|
194
-29%
|
(309)
N/A
|
(366)
-18%
|
(154)
+58%
|
|