Shardul Securities Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-491.37	329.91	978.09	22.07	96.3
Depreciation & Amortization, Total	5.62	4.39	3.91	3.68	3.59
Gain (Loss) On Sale of Investments	-276.62	180.58	-157.9	-79.75	-107.62
Change in Accounts Receivable	25.01	11.2	0.52	-1.98	-10.67
Change in Accounts Payable	2.39	-11.18	7.4	-5.43	5.59
Change in Other Net Operating Assets	-174.2	-154.22	42.66	-105.27	-32.5
Other Operating Activities	-70.46	-61.83	40.31	-16.22	1.25
Operating Cash Flow	-226.97	-359.45	213.19	-182.79	82.93
Capital Expenditures	-14.77	-6.72	-4.6	-1.71	-0.64
Investment in Securities	-2,076	101.68	-261.99	165.32	-242.12
Other Investing Activities	3.25	22.99	13.39	14.03	17.52
Investing Cash Flow	-2,088	117.95	-240.09	177.64	-225.03
Long-Term Debt Issued	2,509	132.7	98.88	-	-
Total Debt Issued	2,509	132.7	98.88	-	-
Net Debt Issued (Repaid)	2,509	132.7	98.88	-	-
Common Dividends Paid	-	-	-	-0.46	-0.41
Other Financing Activities	-153.32	-	-	-	-
Financing Cash Flow	2,355	132.7	98.88	-0.46	-0.41
Net Cash Flow	40.58	-108.79	71.98	-5.61	-142.51
Free Cash Flow	-241.74	-366.17	208.6	-184.5	82.29
Free Cash Flow Margin	-3741.53%	-59.58%	12.06%	-278.42%	53.45%
Free Cash Flow Per Share	-2.77	-4.18	2.38	-2.11	0.94
Cash Income Tax Paid	-	157.05	595.84	8.95	9.72