Shri Keshav Cements and Infra Ltd
BSE:530977
Cash Flow Statement
Cash Flow Statement
Shri Keshav Cements and Infra 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 |
(58)
|
7
|
75
|
105
|
60
|
45
|
101
|
51
|
(17)
|
39
|
|
| Depreciation & Amortization |
162
|
143
|
111
|
108
|
123
|
119
|
120
|
119
|
119
|
129
|
|
| Other Non-Cash Items |
161
|
171
|
181
|
166
|
173
|
184
|
170
|
162
|
159
|
171
|
|
| Cash Taxes Paid |
(4)
|
(4)
|
7
|
15
|
10
|
2
|
17
|
18
|
4
|
5
|
|
| Cash Interest Paid |
161
|
170
|
184
|
171
|
183
|
197
|
157
|
151
|
164
|
180
|
|
| Change in Working Capital |
(60)
|
236
|
(134)
|
(390)
|
(24)
|
(125)
|
(70)
|
6
|
27
|
1
|
|
| Cash from Operating Activities |
206
N/A
|
556
+170%
|
232
-58%
|
(12)
N/A
|
332
N/A
|
222
-33%
|
320
+44%
|
339
+6%
|
288
-15%
|
339
+18%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(193)
|
(468)
|
(418)
|
(41)
|
(100)
|
(312)
|
(702)
|
(892)
|
(846)
|
(567)
|
|
| Other Items |
1
|
1
|
(59)
|
(58)
|
(13)
|
(4)
|
(51)
|
(39)
|
287
|
264
|
|
| Cash from Investing Activities |
(192)
N/A
|
(467)
-144%
|
(478)
-2%
|
(99)
+79%
|
(113)
-14%
|
(316)
-179%
|
(753)
-138%
|
(931)
-24%
|
(558)
+40%
|
(302)
+46%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
250
|
448
|
197
|
0
|
0
|
|
| Net Issuance of Debt |
271
|
40
|
539
|
375
|
(136)
|
(11)
|
260
|
506
|
427
|
377
|
|
| Other |
(161)
|
(170)
|
(184)
|
(171)
|
(183)
|
(197)
|
(157)
|
(151)
|
(164)
|
(180)
|
|
| Cash from Financing Activities |
110
N/A
|
(130)
N/A
|
356
N/A
|
204
-43%
|
(318)
N/A
|
42
N/A
|
551
+1 201%
|
553
+0%
|
263
-52%
|
197
-25%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
125
N/A
|
(41)
N/A
|
110
N/A
|
93
-16%
|
(99)
N/A
|
(51)
+48%
|
119
N/A
|
(40)
N/A
|
(7)
+82%
|
234
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
13
N/A
|
88
+556%
|
(186)
N/A
|
(54)
+71%
|
232
N/A
|
(89)
N/A
|
(381)
-326%
|
(554)
-45%
|
(557)
-1%
|
(227)
+59%
|
|