Simplex 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	13.01	51.11	12.67	17.73	5.53
Depreciation & Amortization	1.53	1.45	1.49	1.64	1.24
Loss (Gain) From Sale of Assets	-	-	-	-0.65	-1.99
Asset Writedown & Restructuring Costs	0.14	0.07	-	0	-
Loss (Gain) From Sale of Investments	0.1	-0.03	0.09	-0.11	-2.2
Loss (Gain) on Equity Investments	0.16	0.69	0.33	-3.43	-0.88
Other Operating Activities	4.88	-100.42	-56.26	-42.83	-45.11
Change in Inventory	-6.08	-13.85	-7.86	-19.31	35.06
Change in Accounts Payable	0.09	-0.73	-0.63	-0.15	0.07
Change in Other Net Operating Assets	-361.35	1.43	1.47	0.8	28.9
Operating Cash Flow	-347.53	-60.28	-48.7	-46.32	20.61
Capital Expenditures	-0.35	-0.12	-0.22	-1.21	-5.14
Sale of Property, Plant & Equipment	-	0.06	-	0.89	2.1
Investment in Securities	40.37	2.92	15.84	54.62	32.8
Other Investing Activities	56.57	60.88	107.16	73.86	32.78
Investing Cash Flow	190.09	62.86	26.56	84.43	-9.48
Long-Term Debt Issued	200	-	-	-	-
Long-Term Debt Repaid	-	-	-3.54	-7.99	-8.92
Net Debt Issued (Repaid)	200	-	-3.54	-7.99	-8.92
Common Dividends Paid	-2.99	-2.99	-2.99	-	-
Other Financing Activities	-7.53	-	-0.15	-0.79	-1.89
Financing Cash Flow	189.48	-2.99	-6.68	-8.78	-10.81
Net Cash Flow	32.03	-0.4	-28.82	29.33	0.31
Free Cash Flow	-347.88	-60.4	-48.92	-47.53	15.47
Free Cash Flow Margin	-725.46%	-330.51%	-309.26%	-239.46%	37.21%
Free Cash Flow Per Share	-116.29	-20.19	-16.35	-15.89	5.17
Cash Interest Paid	7.53	-	0.15	0.79	1.89
Cash Income Tax Paid	-62.56	9.79	2.96	-3.76	2.68
Levered Free Cash Flow	-252.6	-78.45	-85.97	-61.49	-80.69
Unlevered Free Cash Flow	-244.39	-78.34	-85.79	-60.87	-79.4
Change in Working Capital	-367.33	-13.15	-7.03	-18.66	64.03

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