Prag Bosimi Synthetics Limited (BOM:500192)

Prag Bosimi Synthetics Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-115.9	-111.9	-115.74	-125.83	-248.9	-121.9
Depreciation & Amortization	33.9	38.3	44.02	41.97	46.86	44.49
Loss (Gain) From Sale of Assets	-	-	-	-0.2	130.1	-
Other Operating Activities	62.5	56.2	56.7	66.67	54.41	51.75
Change in Accounts Receivable	5.8	-	9.93	3.79	2.07	29.76
Change in Inventory	6.7	-	25.46	13.78	27.17	11.56
Change in Accounts Payable	-21.9	3.7	-8.63	9.23	0.6	9.28
Change in Other Net Operating Assets	22.8	1.6	-1.52	-13.03	-42.79	8.09
Operating Cash Flow	-6.1	-12.1	10.22	-3.61	-30.48	33.04
Capital Expenditures	-5.6	-6	-5.74	-26.23	-68.91	-21.83
Sale of Property, Plant & Equipment	-	-	-	0.3	31.84	-
Investment in Securities	-	-	-	-	-	113.18
Other Investing Activities	0.1	0.1	0.27	0.06	0.14	9.48
Investing Cash Flow	-5.5	-5.9	-5.47	-25.88	-36.93	100.84
Long-Term Debt Issued	-	19.2	-	23.6	-	-
Total Debt Issued	11.2	19.2	-	23.6	-	-
Short-Term Debt Repaid	-	-	-	-	-	-99
Long-Term Debt Repaid	-	-	-5.38	-	-7.8	-35.7
Total Debt Repaid	-	-	-5.38	-	-7.8	-134.7
Net Debt Issued (Repaid)	11.2	19.2	-5.38	23.6	-7.8	-134.7
Other Financing Activities	-	-	-	-0.62	80	-4.52
Financing Cash Flow	11.2	19.2	-5.38	22.98	72.2	-139.22
Net Cash Flow	-0.4	1.2	-0.63	-6.5	4.79	-5.34
Free Cash Flow	-11.7	-18.1	4.48	-29.84	-99.38	11.21
Free Cash Flow Margin	-	-	760.27%	-211.72%	-228.55%	68.80%
Free Cash Flow Per Share	-	-0.23	0.06	-0.39	-1.29	0.14
Cash Interest Paid	-	-	-	0.62	-	4.52
Cash Income Tax Paid	-	-	0	0.58	1.71	0.52
Levered Free Cash Flow	-68.89	-65.79	-11.66	-49.31	-87.86	-12.39
Unlevered Free Cash Flow	-29.81	-30.64	24.24	-10.36	-52.74	25.53
Change in Working Capital	13.4	5.3	25.24	13.77	-12.94	58.7

Source: S&P Global Market Intelligence. Standard template. Financial Sources.