NDA Securities Limited (BOM:511535)

NDA Securities Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	7.93	15.54	6.31	7.9	7.4	3.91
Depreciation & Amortization, Total	1.15	1.18	1.22	1.25	1.12	1.32
Change in Accounts Receivable	11.36	8.73	-26.24	2.16	-1.18	0.45
Change in Accounts Payable	-48.92	-33.69	23.64	3.7	-16.12	41.58
Change in Other Net Operating Assets	49.87	18.44	-29.21	5.42	-1.21	-30.5
Other Operating Activities	-8.31	-5.01	-3	-6.87	1.94	0.26
Operating Cash Flow	9.75	-0.45	-27.37	15.51	-8.52	17.35
Capital Expenditures	-3.5	-2.55	-0.64	-1.16	-1.58	-0.24
Investment in Securities	6.47	2.42	2.82	2.68	-3.95	4.81
Other Investing Activities	7.27	4.77	4.86	0	0	-0
Investing Cash Flow	20.82	12.15	7.75	2.48	-5.53	4.56
Short-Term Debt Issued	-	-	7.1	0.3	-	6.6
Total Debt Issued	-5	-	7.1	0.3	-	6.6
Short-Term Debt Repaid	-	-8.01	-	-	-2.1	-
Total Debt Repaid	-10.63	-8.01	-	-	-2.1	-
Net Debt Issued (Repaid)	-15.63	-8.01	7.1	0.3	-2.1	6.6
Issuance of Common Stock	-	-	15	-	-	-
Other Financing Activities	-1.98	-2.22	-1.85	-1	-1.17	-1.21
Financing Cash Flow	-17.6	-10.24	20.25	-0.7	-3.27	5.39
Net Cash Flow	12.97	1.46	0.63	17.28	-17.31	27.3
Free Cash Flow	6.25	-3	-28	14.35	-10.1	17.1
Free Cash Flow Margin	9.90%	-4.04%	-43.69%	25.27%	-12.68%	29.42%
Free Cash Flow Per Share	1.08	-0.52	-4.93	2.82	-1.98	3.36
Cash Interest Paid	1.98	2.22	1.58	0.6	0.7	0.86
Cash Income Tax Paid	2.26	3.52	2.87	1.15	0.8	-

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