Harrisons Malayalam Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	148.88	-73.03	177.66	230.9	404.24
Depreciation & Amortization	70.13	55.81	42.47	42.04	40.83
Other Amortization	3.23	1.89	1.14	0.23	0.23
Loss (Gain) From Sale of Assets	-6.71	-1.25	-2.98	-26.25	-0.08
Provision & Write-off of Bad Debts	1.54	9.89	7.14	1.14	-
Other Operating Activities	84.31	147.98	64.52	76.77	109.91
Change in Accounts Receivable	50.51	-80.94	14.52	23.73	-77.74
Change in Inventory	-14.27	8.22	-28.76	-0.36	56.63
Change in Accounts Payable	-98.84	229.34	28.01	10.2	-205.71
Change in Other Net Operating Assets	-5.24	31.9	8.91	16.96	82.87
Operating Cash Flow	233.55	329.81	312.62	375.35	411.18
Operating Cash Flow Growth	-29.19%	5.50%	-16.71%	-8.71%	23.42%
Capital Expenditures	-170.45	-222.21	-278.81	-170.15	-108.66
Sale of Property, Plant & Equipment	8.4	2.72	4.06	27.88	0.22
Other Investing Activities	1.38	1.16	1.04	1.13	1.63
Investing Cash Flow	-160.67	-218.33	-273.7	-141.15	-106.82
Short-Term Debt Issued	150	273.5	97.72	45	180
Long-Term Debt Issued	313.44	121.03	208.69	167.55	72.19
Total Debt Issued	463.44	394.53	306.4	212.55	252.19
Short-Term Debt Repaid	-185.65	-165	-105	-131.01	-299.2
Long-Term Debt Repaid	-224.49	-208.84	-138.03	-182.96	-131.11
Total Debt Repaid	-410.14	-373.84	-243.03	-313.97	-430.3
Net Debt Issued (Repaid)	53.31	20.69	63.37	-101.42	-178.11
Other Financing Activities	-127.14	-130.32	-121.45	-113.14	-140.6
Financing Cash Flow	-73.84	-109.63	-58.08	-214.55	-318.71
Miscellaneous Cash Flow Adjustments	-4.54	-	-	-	-
Net Cash Flow	-5.5	1.84	-19.16	19.65	-14.35
Free Cash Flow	63.1	107.59	33.82	205.2	302.52
Free Cash Flow Growth	-41.35%	218.14%	-83.52%	-32.17%	28.40%
Free Cash Flow Margin	1.23%	2.20%	0.69%	4.35%	6.71%
Free Cash Flow Per Share	3.42	5.83	1.83	11.12	16.39
Cash Interest Paid	126.27	125.63	117.67	109.36	134.64
Cash Income Tax Paid	3.77	10.47	12.33	11.56	5.13
Levered Free Cash Flow	-76.36	41.25	-152.8	25.96	45.52
Unlevered Free Cash Flow	2.09	120.46	-78.7	93.86	127.07
Change in Working Capital	-67.83	188.52	22.68	50.53	-143.94

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