Semac Construction 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	-59.45	-323.32	183.51	22.15	52.17
Depreciation & Amortization	16.85	17.41	19.56	13.4	21.56
Other Amortization	-	-	0.77	1.71	1.87
Loss (Gain) From Sale of Assets	-0.74	0.51	-0.7	-0.26	0.51
Asset Writedown & Restructuring Costs	8.73	-	-	-	-
Loss (Gain) From Sale of Investments	-	-4.94	-12.76	-2.34	-
Loss (Gain) on Equity Investments	-	1.27	5.34	-6.83	-
Provision & Write-off of Bad Debts	98.06	19.49	13.41	58.65	59.91
Other Operating Activities	-9.65	-49.43	13.84	-31.72	66.95
Change in Accounts Receivable	-237.01	206.25	-406.65	61.15	-209.65
Change in Inventory	-17.69	-	-	-	-231.99
Change in Accounts Payable	-45.78	125.46	213.93	18.63	212.81
Change in Other Net Operating Assets	219.77	-179.08	-31.68	53.15	-36.26
Operating Cash Flow	-26.9	-186.38	-1.45	187.68	-62.11
Capital Expenditures	-3.52	-17.28	-3.23	-6.94	-17.7
Sale of Property, Plant & Equipment	2.12	0.28	-	0.15	0.23
Investment in Securities	-157.79	73.87	-68.48	-228.61	-96.15
Other Investing Activities	25.75	25.7	32.95	15.22	73.51
Investing Cash Flow	-133.45	82.56	-38.77	-67.32	-90.11
Short-Term Debt Issued	300	144.29	-	-	168.56
Total Debt Issued	300	144.29	-	-	168.56
Short-Term Debt Repaid	-69.19	-0.1	-3.34	-48.84	-
Long-Term Debt Repaid	-13.54	-12.69	-7.03	-7.65	-9.26
Total Debt Repaid	-82.73	-12.79	-10.37	-56.48	-9.26
Net Debt Issued (Repaid)	217.27	131.5	-10.37	-56.48	159.29
Common Dividends Paid	-	-13.28	-	-	-25.73
Other Financing Activities	-51.31	-13.49	-13.41	-8.89	-25.81
Financing Cash Flow	165.96	104.73	-23.78	-65.37	107.76
Miscellaneous Cash Flow Adjustments	-	0	-	-	0
Net Cash Flow	5.61	0.92	-64	54.99	-44.46
Free Cash Flow	-30.42	-203.66	-4.68	180.75	-79.81
Free Cash Flow Margin	-1.76%	-15.97%	-0.14%	22.71%	-6.04%
Free Cash Flow Per Share	-9.76	-65.33	-1.50	57.98	-26.02
Cash Interest Paid	51.31	13.49	13.41	8.89	25.81
Cash Income Tax Paid	29.67	19.33	58.63	13.18	-28.18
Levered Free Cash Flow	-172.62	-37.47	-167.51	733.47	-360.86
Unlevered Free Cash Flow	-146.77	-32.62	-164.51	736.28	-345.1
Change in Working Capital	-80.7	152.63	-224.4	132.93	-265.08

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