Indus Gas Limited (AIM:INDI)

Indus Gas Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-357.58	20.18	30.88	35.21	27.93
Depreciation & Amortization	1.2	4.82	6.44	5.83	1.67
Other Operating Activities	384.39	16.56	23.95	10.46	17.2
Change in Accounts Receivable	-0.02	6.02	11.74	14.57	-6.59
Change in Inventory	2.05	0.99	-0.47	-0.92	-0.9
Change in Accounts Payable	2.55	5.55	13.06	6.38	2.76
Change in Unearned Revenue	-25.47	-4.84	-3.36	-	-
Change in Other Net Operating Assets	0.13	-0.84	-7.82	-4.04	1.05
Operating Cash Flow	7.25	48.44	74.43	67.49	43.12
Operating Cash Flow Growth	-85.03%	-34.91%	10.27%	56.54%	-31.25%
Capital Expenditures	-10.59	-22.03	-12.24	-22.56	-121.6
Investing Cash Flow	-10.59	-22.03	-12.24	-22.56	-121.6
Long-Term Debt Issued	31.63	9.88	165.84	17.43	116.95
Long-Term Debt Repaid	-16.46	-30.15	-206.19	-43.74	-21.17
Net Debt Issued (Repaid)	15.17	-20.27	-40.35	-26.31	95.78
Other Financing Activities	-13.66	-15.39	-14.65	-15.15	-16.62
Financing Cash Flow	1.51	-35.67	-54.99	-41.46	79.16
Foreign Exchange Rate Adjustments	0	-0.43	0.12	-0.01	0.03
Net Cash Flow	-1.83	-9.7	7.31	3.46	0.71
Free Cash Flow	-3.34	26.41	62.19	44.93	-78.48
Free Cash Flow Growth	-	-57.54%	38.41%	-	-
Free Cash Flow Margin	-11.26%	61.51%	98.66%	83.66%	-161.74%
Free Cash Flow Per Share	-0.02	0.14	0.34	0.25	-0.43
Cash Interest Paid	13.66	15.39	14.65	15.15	16.62
Cash Income Tax Paid	-0.43	-0.19	-0.07	0.32	-1.11
Levered Free Cash Flow	701.65	37.32	49.93	25.51	-163.63
Unlevered Free Cash Flow	701.65	37.32	49.93	25.51	-163.63
Change in Working Capital	-20.76	6.87	13.15	15.99	-3.68

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.