Cash Flow Statement (Indirect Method)
Built from TB: PAT + non-cash add-backs ± working-capital changes. Reconciles to opening + closing bank balance.
Q2 FY2025-26 (Jul-Sep 2025)
Consultant view — includes per-ledger inflows/outflows, voucher counts, skipped journals, per-ledger variance, and cross-checks.
The business generated ₹204,906 of cash this period — bank + petty cash grew by this amount.
Cash Reconciliation
Opening + Net CF = Closing · the identity that proves every ₹ is accounted for
Indirect Cash Flow Statement
Full line-by-line build from PAT — including per-ledger detail for every working-capital and non-cash adjustment
Starts from PAT (from the P&L). Non-cash items are added back. WC deltas are computed from opening vs closing balances in the TB. Tax & interest paid come from the Payments Register (voucher-level).
| Profit After Tax (PAT) | ₹678,540.00 |
| = Operating profit before WC changes | ₹678,540.00 |
|
−(Increase) / Decrease in Trade Receivables
Δ (TB opening→closing) = 214,760.00 across 1 ledger(s). Non-cash components excluded from working capital to avoid double counting (e.g. bad-debt write-offs reduce Debtors without affecting cash)
Ledgers: Sundry Debtors
|
−₹214,760.00 |
|
＋Increase / (Decrease) in Trade Payables
Δ (TB opening→closing) = 1,676.32 across 2 ledger(s)
Ledgers: Provisions, Partner Reimbursement (Rahul)
|
₹1,676.32 |
|
−(Increase) / Decrease in Tax Prepayments (TDS Recv / Advance Tax)
Δ = 36,000.00 across 2 ledger(s)
Ledgers: TDS Receivable 24-25, TDS Receivable - 25-26
|
−₹36,000.00 |
|
＋Increase / (Decrease) in Duties & Taxes (aggregate)
Δ = 1,345.58 across 1 ledger(s)
Ledgers: Duties & Taxes
|
₹1,345.58 |
| = Cash generated from operations | ₹430,801.90 |
| Net Cash from Operating Activities | ₹430,801.90 |
|
−(Purchase) of Fixed Assets
Δ Non-Current Assets (net TB) = 48,224.58
Ledgers: Mobile Phone, Watch (Apple)
|
−₹48,224.58 |
| Net Cash from Investing Activities | −₹48,224.58 |
|
＋Profit & Loss A/c (current-year PAT sits here until appropriated)
Cr movement − Dr movement = 530,340.00
Ledgers: Profit & Loss A/c
|
₹530,340.00 |
|
−Drawings / Capital withdrawn — Rahul Nathani
Cr movement − Dr movement = -177,671.32
Ledgers: Rahul Nathani
|
−₹177,671.32 |
|
−(Less) Current-year PAT share appropriated to partners
PAT is already captured in Operating (via the PBT starting point). Its appropriation into Partner Capital / P&L A/c is a book entry — deducted here to avoid double-counting.
|
−₹530,340.00 |
| Net Cash from Financing Activities | −₹177,671.32 |
| Net Increase / (Decrease) in Cash | ₹204,906.00 |
Direct ↔ Indirect reconciliation
Section-by-section — voucher-sourced Direct vs TB-Δ Indirect. Large variance ⇒ specific mapping/tagging gap
| Section | Direct (voucher) | Indirect (TB Δ) | Variance | Likely cause if variance ≠ 0 |
|---|---|---|---|---|
| Operating net | 430,801.90 | 430,801.90 | 0.00 | — reconciles cleanly |
| Investing net | -48,224.58 | -48,224.58 | 0.00 | — reconciles cleanly |
| Financing net | -177,671.32 | -177,671.32 | 0.00 | — reconciles cleanly |
| Net Cash Flow (all sections) | 204,906.00 | 204,906.00 | 0.00 | |
| TB Bank/Cash period movement (ground truth) | 204,906.00 | |||
Financing drill-down
| Partner / Capital outflow (Direct — from payment vouchers) | 177,671.32 |
| Partner / Capital inflow (Direct — contributions) | 0.00 |
| Direct net (Capital contributions − Drawings) | -177,671.32 |
| Loan taken (Direct) | 0.00 |
| Loan repaid (Direct) | 0.00 |
| Direct net (Borrowings) | 0.00 |
Operating reconciliation — line-by-line variance: 0 (reconciled)
(Indirect build vs Direct voucher breakdown) If Indirect Operating ≠ Direct Operating, the gap lives in exactly one (or two) of the lines below.
| Indirect Operating build | Amount |
|---|---|
| Profit After Tax (PAT) | 678,540.00 |
| = Operating profit before WC changes | 678,540.00 |
|
(Increase) / Decrease in Trade Receivables
Δ (TB opening→closing) = 214,760.00 across 1 ledger(s). Non-cash components excluded from working capital to avoid double counting (e.g. bad-debt write-offs reduce Debtors without affecting cash)
Ledgers: Sundry Debtors
|
-214,760.00 |
|
Increase / (Decrease) in Trade Payables
Δ (TB opening→closing) = 1,676.32 across 2 ledger(s)
Ledgers: Provisions, Partner Reimbursement (Rahul)
|
1,676.32 |
|
(Increase) / Decrease in Tax Prepayments (TDS Recv / Advance Tax)
Δ = 36,000.00 across 2 ledger(s)
Ledgers: TDS Receivable 24-25, TDS Receivable - 25-26
|
-36,000.00 |
|
Increase / (Decrease) in Duties & Taxes (aggregate)
Δ = 1,345.58 across 1 ledger(s)
Ledgers: Duties & Taxes
|
1,345.58 |
| = Cash generated from operations | 430,801.90 |
| Net Cash from Operating Activities | 430,801.90 |
| Direct Operating (from vouchers) | Amount |
|---|---|
| Inflows | |
|
Trade Receivables
11 ledger(s): ATK Express, Acumen Consulting Services, FINREP ADVISORS LLP, Indrones Solution Private Limited, …
|
654,300.00 |
|
Less: CAPEX paid via vendors (reclassified to Investing)
1 ledger(s): Watch (Apple)
|
1,023.22 |
| Outflows | |
|
GST Payable
3 ledger(s): CGST, IGST, SGST
|
−128,034.00 |
|
Employee Cost
1 ledger(s): Staff Salary
|
−60,000.00 |
|
Travel & Field
1 ledger(s): Business Meeting Expenses
|
−21,631.08 |
|
GST Input Tax on CAPEX
1 ledger(s): Unicorn Infosolutions Pvt Ltd
|
−8,496.24 |
|
Office & Admin
1 ledger(s): Electricity Bill
|
−6,360.00 |
| Direct Operating Net | 430,801.90 |
How to use this: scan for the component on the
Indirect side whose sign/magnitude doesn't match a corresponding
category on the Direct side. Common suspects:
(a) a "Provisions / Bad Debts / Write-offs" add-back that's
larger than expected — means an expense got tagged non-cash
that actually hit the bank;
(b) a WC line whose Δ is big but the matching Direct category is
small (mis-tagged wc_component);
(c) "Income Tax paid" line smaller than the Direct "Tax Paid"
category — means some tax payments used ledger names the
Indirect regex doesn't catch (e.g. "TCS", "Professional Tax").
Per-ledger Operating variance 24 ledgers · every rupee traced
Sum of the Δ column equals the Operating variance between methods. Rows with Δ > 0 = Indirect over-counts; Δ < 0 = Indirect under-counts. Sort: biggest absolute variance first.
| Ledger | Nature | Category | Indirect Op | Direct Op | Δ (Ind − Dir) | Indirect classification rule applied |
|---|---|---|---|---|---|---|
| Professional Fees | income | Revenue | 767,000.00 | 0.00 | 767,000.00 | income (+Cr−Dr = 767,000.00−0.00) |
| FINREP ADVISORS LLP | — | — | 0.00 | 243,000.00 | -243,000.00 | (ledger seen only in Direct) |
| Sundry Debtors | asset | Trade Receivables | -214,760.00 | 0.00 | -214,760.00 | asset Receivable — −(Dr−Cr) = −(905,060.00−690,300.00) |
| Shreearth Financial (Debtor) | — | — | 0.00 | 118,000.00 | -118,000.00 | (ledger seen only in Direct) |
| KA Sports and Events | — | — | 0.00 | 70,800.00 | -70,800.00 | (ledger seen only in Direct) |
| IGST | — | — | 0.00 | -45,360.00 | 45,360.00 | (ledger seen only in Direct) |
| XTCY WORLD PRIVATE LIMITED | — | — | 0.00 | 43,200.00 | -43,200.00 | (ledger seen only in Direct) |
| CGST | — | — | 0.00 | -41,337.00 | 41,337.00 | (ledger seen only in Direct) |
| SGST | — | — | 0.00 | -41,337.00 | 41,337.00 | (ledger seen only in Direct) |
| Indrones Solution Private Limited | — | — | 0.00 | 37,800.00 | -37,800.00 | (ledger seen only in Direct) |
| TDS Receivable - 25-26 | asset | TDS Receivable | -36,000.00 | 0.00 | -36,000.00 | asset nan — −(Dr−Cr) = −(36,000.00−0.00) |
| ATK Express | — | — | 0.00 | 35,400.00 | -35,400.00 | (ledger seen only in Direct) |
| Karyarthin Private Limited | — | — | 0.00 | 23,600.00 | -23,600.00 | (ledger seen only in Direct) |
| Samson Freight Private Limited | — | — | 0.00 | 21,600.00 | -21,600.00 | (ledger seen only in Direct) |
| Acumen Consulting Services | — | — | 0.00 | 21,600.00 | -21,600.00 | (ledger seen only in Direct) |
| OTIF MULTI SOLUTIONS LLP | — | — | 0.00 | 21,600.00 | -21,600.00 | (ledger seen only in Direct) |
| Xyron Technoloies Limited | — | — | 0.00 | 17,700.00 | -17,700.00 | (ledger seen only in Direct) |
| Unicorn Infosolutions Pvt Ltd | — | — | 0.00 | -8,496.24 | 8,496.24 | (ledger seen only in Direct) |
| Partner Reimbursement (Rahul) | liability | Partner Reimbursement | 1,676.32 | 0.00 | 1,676.32 | liability Payable — +(Cr−Dr) = +(79,005.00−77,328.68) |
| Duties & Taxes | liability | Duties & Taxes | 1,345.58 | 0.00 | 1,345.58 | liability nan — +(Cr−Dr) = +(138,060.00−136,714.42) |
| Watch (Apple) | asset | Fixed Assets | 0.00 | 1,023.22 | -1,023.22 | asset Non-Current (Investing, not Operating) |
| Business Meeting Expenses | expense | Travel & Field | -22,100.00 | -21,631.08 | -468.92 | expense (−(Dr−Cr) = −(22,100.00−0.00)) |
| Electricity Bill | expense | Office & Admin | -6,360.00 | -6,360.00 | 0.00 | expense (−(Dr−Cr) = −(6,360.00−0.00)) |
| Staff Salary | expense | Employee Cost | -60,000.00 | -60,000.00 | 0.00 | expense (−(Dr−Cr) = −(60,000.00−0.00)) |
| Totals | 430,801.90 | 430,801.90 | 0.00 | |||
| Engine's Indirect Op (from `indirect_operating_net`) | 430,801.90 | 430,801.90 | 0.00 | Must match the Totals row above (within paisa of rounding). Any mismatch ⇒ attribution rule bug. | ||
How to read this: each ledger contributes a specific amount to Indirect Operating (per accrual rules: income ⇒ +Cr−Dr, expense ⇒ −(Dr−Cr), asset WC ⇒ −(Dr−Cr), liability WC ⇒ +(Cr−Dr)). Direct attributes cash flow per actual voucher processing. Where the two diverge by a non-trivial amount, it's a specific mapping / classification / treatment issue on that ledger — not "rounding". Click a row's ledger name in a future version to see every voucher that touched it.
Equity ledgers pulled into Indirect engine 4 ledger(s) · debug Financing variance
Everything here contributes to raw_eq_delta; PAT is subtracted at end. If your P&L A/c or Reserves ledger is missing from this list, that's why Financing variance = PAT — my mask didn't catch it.
| Ledger | Nature tag | Category | Δ (Cr − Dr) | Included because |
|---|---|---|---|---|
| Prateek Agrawal | equity | Partner's Capital | 0.00 | nature=equity |
| Rahul Nathani | equity | Partner's Capital | -177,671.32 | nature=equity |
| Sakshi Nathani Partner A/c | equity | Partner's Capital | 0.00 | nature=equity |
| Profit & Loss A/c | equity | Retained Earnings | 530,340.00 | nature=equity + name matches P&L/Reserves pattern + category='Retained Earnings' matches |
| raw_eq_delta (sum of above) | 352,668.68 | |||
If Direct's partner-drawings figure ≠ Indirect's equity Δ (after PAT
adjustment), that's a mapping/tagging problem. The Direct figure
comes from actual Dr <Partner> / Cr Bank voucher lines —
this is ground truth. If Indirect says something different,
investigate the partner-ledger TB classification or PAT value.