Ironwood Education 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	-101.52	-60.27	-18.84	-18.95	-20.19
Depreciation & Amortization	4.31	4.23	4.36	2.48	5.29
Other Amortization	0.17	0.11	0.12	0.07	0.07
Loss (Gain) From Sale of Investments	95.07	43.14	-	-	-
Provision & Write-off of Bad Debts	-	-	-	-0.14	-0.9
Other Operating Activities	0.9	9.29	1.35	4.16	3.64
Change in Accounts Receivable	-315.34	-6.26	-	3.19	-0.55
Change in Inventory	-485.3	-	-	-	-
Change in Accounts Payable	24.88	2.67	-	-4.62	-5.75
Change in Other Net Operating Assets	515.47	-1.13	0.14	0.05	0.24
Operating Cash Flow	-261.36	-8.23	-12.86	-13.76	-18.14
Capital Expenditures	-2.15	-0.07	-2.58	-0.11	-0.18
Cash Acquisitions	-40.68	-	-	-	-
Investment in Securities	2.6	14.85	-	-3.5	-16
Other Investing Activities	-	-	-	-0.61	17.18
Investing Cash Flow	-40.23	14.8	-2.58	-4.23	1
Long-Term Debt Issued	78.73	-	23.3	24.04	16.32
Long-Term Debt Repaid	-4.25	-8.35	-3.88	-	-
Net Debt Issued (Repaid)	74.48	-8.35	19.42	24.04	16.32
Issuance of Common Stock	257.81	-	-	-	-
Other Financing Activities	-6.67	-1.08	-2.69	-5.97	-
Financing Cash Flow	325.61	-9.43	16.74	18.07	16.32
Miscellaneous Cash Flow Adjustments	0	0	-	-	-
Net Cash Flow	24.03	-2.86	1.29	0.08	-0.82
Free Cash Flow	-263.51	-8.3	-15.44	-13.87	-18.32
Free Cash Flow Margin	-760.49%	-20.41%	-65.16%	-63.32%	-69.63%
Free Cash Flow Per Share	-30.73	-1.05	-1.95	-1.75	-2.32
Cash Interest Paid	6.67	0.23	3.03	3.87	-
Levered Free Cash Flow	-268.18	-5.12	-7.05	-10.54	-8.83
Unlevered Free Cash Flow	-265.88	-0.18	-6.51	-7.75	-6.84
Change in Working Capital	-260.29	-4.72	0.14	-1.39	-6.06

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