JHS Svendgaard Laboratories Ltd
NSE:JHS
Cash Flow Statement
Cash Flow Statement
JHS Svendgaard Laboratories 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 |
10
|
35
|
1
|
(37)
|
0
|
0
|
(34)
|
(53)
|
(125)
|
(100)
|
|
| Depreciation & Amortization |
73
|
71
|
71
|
68
|
75
|
68
|
63
|
75
|
80
|
77
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(8)
|
(46)
|
(69)
|
(46)
|
189
|
195
|
(6)
|
(9)
|
39
|
28
|
|
| Cash Taxes Paid |
8
|
13
|
3
|
(3)
|
0
|
10
|
0
|
(7)
|
3
|
0
|
|
| Cash Interest Paid |
6
|
3
|
10
|
17
|
8
|
(0)
|
4
|
3
|
2
|
5
|
|
| Change in Working Capital |
46
|
(176)
|
(94)
|
181
|
144
|
(200)
|
(109)
|
133
|
(45)
|
(93)
|
|
| Cash from Operating Activities |
120
N/A
|
(116)
N/A
|
(91)
+21%
|
167
N/A
|
189
+13%
|
(172)
N/A
|
(86)
+50%
|
194
N/A
|
(52)
N/A
|
(88)
-70%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(83)
|
(28)
|
(67)
|
(50)
|
(11)
|
(54)
|
(315)
|
(332)
|
(105)
|
(72)
|
|
| Other Items |
61
|
50
|
20
|
(32)
|
73
|
130
|
98
|
(149)
|
(97)
|
260
|
|
| Cash from Investing Activities |
(22)
N/A
|
22
N/A
|
(47)
N/A
|
(82)
-75%
|
62
N/A
|
77
+23%
|
(217)
N/A
|
(482)
-122%
|
(203)
+58%
|
189
N/A
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
118
|
83
|
(3)
|
0
|
0
|
0
|
0
|
225
|
225
|
0
|
|
| Net Issuance of Debt |
(8)
|
14
|
(4)
|
(18)
|
89
|
89
|
26
|
19
|
8
|
59
|
|
| Other |
(6)
|
(3)
|
(10)
|
(17)
|
(8)
|
0
|
(4)
|
(3)
|
(2)
|
(5)
|
|
| Cash from Financing Activities |
103
N/A
|
93
-9%
|
(17)
N/A
|
(37)
-124%
|
81
N/A
|
90
+11%
|
22
-76%
|
241
+1 009%
|
231
-4%
|
54
-76%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
201
N/A
|
(1)
N/A
|
(155)
-11 831%
|
47
N/A
|
332
+602%
|
(6)
N/A
|
(281)
-4 628%
|
(46)
+84%
|
(24)
+49%
|
155
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
37
N/A
|
(144)
N/A
|
(159)
-10%
|
117
N/A
|
178
+52%
|
(226)
N/A
|
(401)
-78%
|
(138)
+66%
|
(157)
-14%
|
(160)
-2%
|
|