Emerald Leisures 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	-107.98	-97.32	-101.42	-123.13	-108.13
Depreciation & Amortization	21.85	24.73	30.94	33.54	40.29
Loss (Gain) From Sale of Investments	-1.32	-1.14	-0.87	-1.18	-
Provision & Write-off of Bad Debts	0.8	4.42	-	-	-
Other Operating Activities	130.47	127.14	132.26	111	77.2
Change in Accounts Receivable	0.7	-1.28	-1.31	-0.46	0.48
Change in Inventory	-217.86	-4.24	0.34	0.18	0.28
Change in Accounts Payable	-1.04	10.3	-1.55	8.12	0.5
Change in Other Net Operating Assets	-9.06	-6.85	-94.48	-20.51	23.8
Operating Cash Flow	-183.44	55.76	-36.09	7.57	34.43
Operating Cash Flow Growth	-	-	-	-78.01%	-42.05%
Capital Expenditures	-0.32	-0.24	-1.28	-0.19	-
Investment in Securities	0.17	1.35	6	7.4	-13.87
Other Investing Activities	0.18	0.18	0.19	0	0
Investing Cash Flow	0.03	1.29	4.91	7.22	-13.87
Short-Term Debt Issued	24.89	107.92	162.89	61.78	20.6
Long-Term Debt Issued	92.17	-	-	0.18	35.9
Total Debt Issued	117.05	107.92	162.89	61.96	56.5
Long-Term Debt Repaid	-	-77.92	-42.04	-	-
Total Debt Repaid	-	-77.92	-42.04	-	-
Net Debt Issued (Repaid)	117.05	30	120.85	61.96	56.5
Issuance of Common Stock	121.89	-	-	-	-
Other Financing Activities	-58.58	-89.03	-89.29	-75.61	-77.2
Financing Cash Flow	180.35	-59.02	31.56	-13.65	-20.71
Miscellaneous Cash Flow Adjustments	0	-	-	-	0.78
Net Cash Flow	-3.05	-1.98	0.38	1.14	0.64
Free Cash Flow	-183.75	55.52	-37.37	7.39	34.43
Free Cash Flow Growth	-	-	-	-78.55%	-41.78%
Free Cash Flow Margin	-122.47%	35.17%	-25.33%	8.62%	72.65%
Free Cash Flow Per Share	-12.72	11.09	-7.46	1.48	6.88
Cash Interest Paid	59.04	89.03	89.29	75.61	77.2
Cash Income Tax Paid	1.2	1.47	-	-	-
Levered Free Cash Flow	-225.7	-25.22	-175.96	-54.03	-19.04
Unlevered Free Cash Flow	-143.15	59.45	-95.65	15.5	29.36
Change in Working Capital	-227.26	-2.08	-97	-12.67	25.07

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