Piccadily Sugar & Allied Industries Limited (BOM:507498)

BOM:507498 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	-9.07	-19	-20.74	0.12	9.1
Depreciation & Amortization	27.29	28.87	28.91	32.17	35.09
Loss (Gain) From Sale of Assets	-22.77	-26.11	-12.47	-0.01	-0.49
Loss (Gain) From Sale of Investments	-0	-0	-	-	-
Other Operating Activities	-10.73	-1.43	-5.26	3.31	-0.15
Change in Accounts Receivable	0.38	3.21	-12.49	12.44	-18.24
Change in Inventory	2.54	17.39	1.85	-6.25	-9.41
Change in Accounts Payable	211.46	43.46	81.42	-3.6	-23.58
Change in Other Net Operating Assets	-2.15	-6.43	-21.61	-1.92	10.81
Operating Cash Flow	196.95	39.95	39.61	36.26	3.13
Operating Cash Flow Growth	392.98%	0.87%	9.22%	1057.48%	-
Capital Expenditures	-256.88	-176.23	-27.73	-12.76	-3.43
Sale of Property, Plant & Equipment	-	-	-	0.04	6.89
Investment in Securities	-	-	-	0.1	-0
Other Investing Activities	0.4	0.2	0.28	0.25	0.32
Investing Cash Flow	-256.48	-176.03	-27.46	-12.38	3.78
Long-Term Debt Issued	61.24	130.09	-	-	4.02
Long-Term Debt Repaid	-	-	-6.62	-21.27	-
Net Debt Issued (Repaid)	61.24	130.09	-6.62	-21.27	4.02
Issuance of Common Stock	-	-	-	0.34	-
Other Financing Activities	-0.04	-0.26	-3.68	-3.86	-4.94
Financing Cash Flow	61.2	129.82	-10.3	-24.8	-0.93
Net Cash Flow	1.67	-6.26	1.85	-0.91	5.99
Free Cash Flow	-59.93	-136.28	11.87	23.5	-0.3
Free Cash Flow Growth	-	-	-49.49%	-	-
Free Cash Flow Margin	-140.42%	-281.73%	6.81%	7.94%	-0.13%
Free Cash Flow Per Share	-2.58	-5.86	0.51	1.01	-0.01
Cash Interest Paid	0.04	0.24	2.89	3.78	4.75
Cash Income Tax Paid	-	-	-	0.72	-
Levered Free Cash Flow	-71.91	-123.11	5.33	2.56	-41.56
Unlevered Free Cash Flow	-71.88	-122.96	7.14	4.92	-38.59
Change in Net Working Capital	-197.08	-61.8	-46.79	4.29	42.52

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