Dhanlaxmi Cotex Limited (BOM:512485)

United States Steel 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	57.95	28.85	2.37	33.15	2.79
Depreciation & Amortization	0.88	0.85	1.07	0.4	0.03
Loss (Gain) From Sale of Assets	-	0.53	0.15	-	-
Loss (Gain) From Sale of Investments	-51.87	-15.1	-6.48	-16.04	-9.86
Provision & Write-off of Bad Debts	-	-	1.68	-	-
Other Operating Activities	-11.69	-9.04	-11.64	-16.14	-15.8
Change in Accounts Receivable	4.7	-3.38	-4.82	-	-
Change in Inventory	19.02	145.29	-26.57	-64.7	-5.59
Change in Accounts Payable	-0.57	-5.57	4.25	2.6	-0.06
Change in Income Taxes	-0.37	-2.21	2.34	-	-
Change in Other Net Operating Assets	0.88	-0.33	0.87	-0.53	-2.62
Operating Cash Flow	18.93	139.9	-36.78	-61.26	-31.12
Operating Cash Flow Growth	-86.47%	-	-	-	-
Capital Expenditures	-5.92	-0.21	-2.06	-8.15	-
Sale of Property, Plant & Equipment	-	4.1	20	-	-
Investment in Securities	0.43	-128.56	13.79	16.35	36.26
Other Investing Activities	12.6	7.35	9.36	14.03	10.35
Investing Cash Flow	-20.69	-157.56	42.35	62.23	48.43
Other Financing Activities	-0	-0.01	-0.01	-0	-0.21
Financing Cash Flow	-0	-0.01	-0.01	-0	-0.21
Miscellaneous Cash Flow Adjustments	-0	-0	-	-	-
Net Cash Flow	-1.77	-17.67	5.56	0.97	17.1
Free Cash Flow	13.01	139.69	-38.84	-69.41	-31.12
Free Cash Flow Growth	-90.69%	-	-	-	-
Free Cash Flow Margin	6.30%	48.64%	-15.34%	-31.21%	-45.05%
Free Cash Flow Per Share	2.67	28.66	-8.03	-14.24	-6.37
Cash Interest Paid	0	0.01	0.01	0	0.21
Cash Income Tax Paid	11.79	6.68	3.52	7.62	5.66
Levered Free Cash Flow	75.45	-298.87	-0.35	21.54	-3.14
Unlevered Free Cash Flow	75.45	-298.86	-0.35	21.54	-3.01
Change in Net Working Capital	-36.34	321.03	1.59	-5.14	5.98

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