Pasupati Spinning & Weaving Mills Limited (BOM:503092)

BOM:503092 Cash Flow Statement

Financials in millions INR. 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	8.78	5.86	10.98	0.52	-30.86
Depreciation & Amortization	20.93	22.08	20.31	37.24	37.65
Loss (Gain) From Sale of Assets	9.21	0.01	-0.63	-2.06	0.57
Loss (Gain) From Sale of Investments	-0.72	-0.08	-0.08	-0.07	-0.09
Other Operating Activities	-3.28	0.61	-2.21	-4.49	-53.11
Change in Accounts Receivable	-13.91	19.59	26.37	-18.35	33.7
Change in Inventory	7.16	35.13	29.83	-27.83	42.68
Change in Accounts Payable	15.54	-28.04	-13.26	-51.72	-30.38
Operating Cash Flow	43.73	55.17	71.3	-66.75	0.15
Operating Cash Flow Growth	-20.74%	-22.63%	-	-	-
Capital Expenditures	-89.68	-52.84	-30.21	-25.11	-4.64
Sale of Property, Plant & Equipment	9.59	0.02	1.05	2.21	0.13
Other Investing Activities	0.56	0.42	0.84	0.66	0.94
Investing Cash Flow	-79.52	-52.39	-28.32	-22.24	-3.57
Short-Term Debt Issued	3.82	21.38	-	3.67	-
Long-Term Debt Issued	17.34	-	2.1	63.49	74.14
Total Debt Issued	21.17	21.38	2.1	67.16	74.14
Short-Term Debt Repaid	-	-	-12.13	-	-53.39
Long-Term Debt Repaid	-	-13.23	-12.14	-16.55	-
Total Debt Repaid	-	-13.23	-24.28	-16.55	-53.39
Net Debt Issued (Repaid)	21.17	8.15	-22.18	50.61	20.75
Other Financing Activities	0.04	-5.74	-20.58	29.79	-
Financing Cash Flow	21.2	2.41	-42.76	80.4	20.75
Net Cash Flow	-14.59	5.19	0.23	-8.59	17.32
Free Cash Flow	-45.95	2.34	41.09	-91.86	-4.49
Free Cash Flow Growth	-	-94.32%	-	-	-
Free Cash Flow Margin	-4.57%	0.22%	2.99%	-9.03%	-0.68%
Free Cash Flow Per Share	-4.92	0.25	4.40	-9.84	-0.48
Cash Interest Paid	44.67	46.51	42.58	32.89	44.64
Cash Income Tax Paid	5.14	2.82	1.75	3.47	1.97
Levered Free Cash Flow	-59.82	2.85	30.59	-96.53	15.51
Unlevered Free Cash Flow	-31.9	31.92	57.2	-75.97	43.41
Change in Working Capital	8.8	26.69	42.94	-97.9	45.99

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