Shilchar Technologies Ltd
BSE:531201
Cash Flow Statement
Cash Flow Statement
Shilchar Technologies 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 |
72
|
65
|
191
|
365
|
582
|
924
|
1 233
|
1 449
|
1 974
|
2 386
|
|
| Depreciation & Amortization |
25
|
26
|
26
|
24
|
24
|
25
|
26
|
28
|
34
|
39
|
|
| Other Non-Cash Items |
14
|
7
|
10
|
(4)
|
4
|
5
|
(26)
|
(32)
|
(19)
|
(56)
|
|
| Cash Taxes Paid |
11
|
18
|
39
|
68
|
152
|
211
|
303
|
374
|
433
|
624
|
|
| Cash Interest Paid |
22
|
14
|
11
|
9
|
6
|
4
|
2
|
3
|
4
|
4
|
|
| Change in Working Capital |
(8)
|
21
|
(291)
|
(297)
|
(217)
|
(490)
|
(468)
|
(655)
|
(1 593)
|
(1 414)
|
|
| Cash from Operating Activities |
104
N/A
|
119
+14%
|
(64)
N/A
|
88
N/A
|
392
+348%
|
463
+18%
|
765
+65%
|
790
+3%
|
396
-50%
|
955
+141%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(5)
|
(14)
|
(24)
|
(25)
|
(55)
|
(59)
|
(102)
|
(217)
|
(184)
|
(70)
|
|
| Other Items |
(8)
|
(34)
|
15
|
4
|
(66)
|
(114)
|
(124)
|
(120)
|
(294)
|
(1 016)
|
|
| Cash from Investing Activities |
(13)
N/A
|
(48)
-282%
|
(9)
+82%
|
(21)
-144%
|
(121)
-474%
|
(174)
-44%
|
(226)
-30%
|
(337)
-49%
|
(478)
-42%
|
(1 086)
-127%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Debt |
(66)
|
(39)
|
87
|
(29)
|
(170)
|
(13)
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(4)
|
(6)
|
(6)
|
(15)
|
(15)
|
(38)
|
(38)
|
(95)
|
(95)
|
(143)
|
|
| Other |
(27)
|
(24)
|
(20)
|
(13)
|
(0)
|
(193)
|
(252)
|
(165)
|
141
|
109
|
|
| Cash from Financing Activities |
(96)
N/A
|
(68)
+29%
|
61
N/A
|
(58)
N/A
|
(186)
-223%
|
(244)
-31%
|
(290)
-19%
|
(288)
+1%
|
46
N/A
|
(34)
N/A
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
(5)
N/A
|
2
N/A
|
(13)
N/A
|
9
N/A
|
85
+860%
|
45
-47%
|
249
+451%
|
165
-33%
|
(36)
N/A
|
(165)
-352%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
99
N/A
|
105
+6%
|
(88)
N/A
|
62
N/A
|
337
+441%
|
404
+20%
|
663
+64%
|
573
-14%
|
212
-63%
|
885
+318%
|
|