Jamshri Realty 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	-12.38	-34.01	-42.64	-58.58	-35.62
Depreciation & Amortization	3.43	-0.81	2.01	7.67	7.82
Other Amortization	9.97	10.45	4.19	5.23	5.52
Loss (Gain) From Sale of Assets	-3.24	-	-0.64	9.64	-0.21
Other Operating Activities	9.26	-8.67	29.01	30.6	17.53
Change in Accounts Receivable	2.49	-5.07	-1.02	-0.79	1.73
Change in Accounts Payable	12.34	15.47	7.27	-4.38	9.59
Change in Other Net Operating Assets	-6.72	-4.63	-1.33	1.76	-2.86
Operating Cash Flow	13.21	-29.42	-5.76	-12.57	-1.71
Capital Expenditures	-2.65	-24.94	-1.42	-0.27	-0.43
Sale of Property, Plant & Equipment	3.63	6.01	0.82	4.64	1.94
Investment in Securities	-0.02	-0.26	3.53	-3.53	-
Other Investing Activities	-17.51	11.72	-21.15	-119.4	4.59
Investing Cash Flow	-16.55	-7.47	-18.22	-118.55	6.09
Long-Term Debt Issued	29.59	258.45	17.9	24.69	18.99
Long-Term Debt Repaid	-	-	-	-2.83	-4.7
Net Debt Issued (Repaid)	29.59	258.45	17.9	21.86	14.29
Other Financing Activities	-29.26	-30.24	-36.61	-33.04	-18.44
Financing Cash Flow	0.33	228.21	-18.71	-11.18	-4.15
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-
Net Cash Flow	-3.01	191.31	-42.69	-142.3	0.24
Free Cash Flow	10.56	-54.37	-7.18	-12.83	-2.14
Free Cash Flow Margin	14.20%	-93.16%	-15.49%	-37.24%	-11.39%
Free Cash Flow Per Share	1.51	-7.78	-1.03	-1.84	-0.31
Cash Interest Paid	29.26	30.24	36.61	33.04	18.44
Cash Income Tax Paid	1.12	0.9	0.91	0.65	0.34
Levered Free Cash Flow	6.96	-29.01	-13.76	-20	13.98
Unlevered Free Cash Flow	23.96	-12.28	7.3	-1.69	22.24
Change in Working Capital	8.1	5.77	4.93	-3.41	8.46

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