Sanghvi Movers Ltd
NSE:SANGHVIMOV
Cash Flow Statement
Cash Flow Statement
Sanghvi Movers Ltd
Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
(214)
|
(338)
|
(320)
|
(39)
|
395
|
916
|
1 489
|
1 981
|
|
Depreciation & Amortization |
1 404
|
1 281
|
1 221
|
1 227
|
1 181
|
1 172
|
1 211
|
1 285
|
|
Other Non-Cash Items |
378
|
203
|
84
|
106
|
20
|
(46)
|
(53)
|
29
|
|
Cash Taxes Paid |
(18)
|
(71)
|
(83)
|
14
|
(1)
|
7
|
13
|
206
|
|
Cash Interest Paid |
410
|
335
|
257
|
189
|
165
|
173
|
180
|
212
|
|
Change in Working Capital |
64
|
239
|
203
|
(175)
|
(297)
|
(840)
|
(74)
|
259
|
|
Cash from Operating Activities |
1 632
N/A
|
1 384
-15%
|
1 189
-14%
|
1 120
-6%
|
1 299
+16%
|
1 203
-7%
|
2 573
+114%
|
3 554
+38%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(13)
|
(11)
|
(10)
|
(231)
|
(579)
|
(1 866)
|
(2 322)
|
(3 242)
|
|
Other Items |
107
|
135
|
216
|
155
|
(230)
|
155
|
(49)
|
(707)
|
|
Cash from Investing Activities |
94
N/A
|
124
+33%
|
206
+66%
|
(76)
N/A
|
(809)
-965%
|
(1 711)
-112%
|
(2 370)
-39%
|
(3 949)
-67%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Debt |
(1 327)
|
(1 183)
|
(1 156)
|
(855)
|
(316)
|
718
|
71
|
764
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(43)
|
(43)
|
(173)
|
|
Other |
(410)
|
(335)
|
(257)
|
(188)
|
(165)
|
(173)
|
(180)
|
(212)
|
|
Cash from Financing Activities |
(1 737)
N/A
|
(1 518)
+13%
|
(1 413)
+7%
|
(1 043)
+26%
|
(481)
+54%
|
502
N/A
|
(152)
N/A
|
379
N/A
|
|
Change in Cash | |||||||||
Net Change in Cash |
(11)
N/A
|
(10)
+16%
|
(18)
-86%
|
1
N/A
|
9
+1 214%
|
(6)
N/A
|
51
N/A
|
(16)
N/A
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
1 618
N/A
|
1 373
-15%
|
1 179
-14%
|
889
-25%
|
720
-19%
|
(663)
N/A
|
252
N/A
|
312
+24%
|