Shalibhadra Finance Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	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	184.7	160	119.7	83.81	60.2	35.15
Depreciation & Amortization	1.12	0.92	0.69	0.55	0.5	0.54
Asset Writedown & Restructuring Costs	-14.33	-14.33	-	-	-	-
Change in Accounts Payable	-2.2	4.1	3.4	1.84	8.4	-7.7
Change in Other Net Operating Assets	-1.16	-0.86	-1.9	-0.2	-1.2	-0.29
Other Operating Activities	-2.54	-2.54	0	-0	0.1	-
Operating Cash Flow	-317.42	-269.92	25.49	-45.64	18.5	73.89
Operating Cash Flow Growth	-	-	-	-	-74.96%	1563.39%
Capital Expenditures	-7.49	-8.69	-1.4	-2.49	-0.2	-2.05
Investment in Securities	-100.03	-106.73	-	-	-	15.12
Other Investing Activities	100.43	11.43	-21	-17.75	-6.1	7.85
Investing Cash Flow	-7.09	-103.99	-22.4	-20.24	-6.3	20.92
Short-Term Debt Issued	-	-	103.5	-	-	-
Long-Term Debt Issued	-	-	-	26.85	-	25.76
Total Debt Issued	120.2	-	103.5	26.85	-	25.76
Short-Term Debt Repaid	-	-27.08	-	-42.97	-47	-160.82
Long-Term Debt Repaid	-	-177.61	-75	-	-10.3	-
Total Debt Repaid	-183.49	-204.69	-75	-42.97	-57.3	-160.82
Net Debt Issued (Repaid)	-63.29	-204.69	28.5	-16.13	-57.3	-135.06
Common Dividends Paid	-	-8.4	-6.27	-4	-	-
Preferred Dividends Paid	-	-	-	-	-2.5	-
Total Dividends Paid	-	-8.4	-6.27	-4	-2.5	-
Other Financing Activities	270.75	455.65	72.47	126.04	66.1	-
Financing Cash Flow	207.46	242.56	94.7	105.91	6.3	-135.06
Net Cash Flow	-116.87	-131.27	97.71	40.03	18.5	-40.25
Free Cash Flow	-324.9	-278.6	24.09	-48.12	18.3	71.84
Free Cash Flow Growth	-	-	-	-	-74.53%	2041.34%
Free Cash Flow Margin	-99.17%	-93.61%	9.60%	-24.50%	12.41%	59.64%
Free Cash Flow Per Share	-10.08	-9.05	0.86	-1.94	0.91	3.59
Cash Income Tax Paid	53.1	48.6	41.3	29.21	21.3	14.76

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