Gujarat Toolroom Limited (BOM:513337)

Gujarat Toolroom 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	46.9	523.67	731.21	-	-1.61	-0.45
Depreciation & Amortization	3.63	4.21	0.32	-	-	-
Other Operating Activities	17.42	-0.21	47.15	-	0.01	0
Change in Accounts Receivable	1,982	-	-	-	-	-
Change in Inventory	-1,031	223.31	-1,516	-	-	-
Change in Accounts Payable	-571.5	1,251	4,067	-	-0.03	-0.62
Change in Other Net Operating Assets	-2,348	-4,573	-3,227	-	-0.03	0.03
Operating Cash Flow	-1,901	-2,570	102.01	-	-1.65	-1.04
Capital Expenditures	-0.42	-1.67	-12.2	-	-	-
Investing Cash Flow	-0.42	-1.67	-12.2	-	-	-
Short-Term Debt Issued	-	665.96	-	-	1.96	1.02
Total Debt Issued	457.82	665.96	-	-	1.96	1.02
Short-Term Debt Repaid	-	-	-7.46	-	-	-
Total Debt Repaid	-3.08	-	-7.46	-	-	-
Net Debt Issued (Repaid)	454.74	665.96	-7.46	-	1.96	1.02
Issuance of Common Stock	1,573	1,968	-	-	-	-
Common Dividends Paid	-55.55	-55.55	-	-	-	-
Other Financing Activities	-0.19	-0.59	-0.04	-	-0.01	0.5
Financing Cash Flow	1,972	2,578	-7.5	-	1.94	1.52
Miscellaneous Cash Flow Adjustments	-	-	0	-	-	-
Net Cash Flow	67.07	5.43	82.31	-	0.29	0.48
Free Cash Flow	-1,901	-2,572	89.81	-	-1.65	-1.04
Free Cash Flow Margin	-100.66%	-28.91%	1.62%	-	-	-
Free Cash Flow Per Share	-	-6.71	0.27	-	-0.04	-0.02
Cash Interest Paid	0.19	0.59	0.04	-	0.01	0
Cash Income Tax Paid	21.07	39.09	2.78	-	-	-
Levered Free Cash Flow	-3,144	-2,747	-164.96	-	-1.11	-0.37
Unlevered Free Cash Flow	-3,144	-2,747	-164.96	-	-1.11	-0.37
Change in Working Capital	-1,969	-3,098	-676.68	-	-0.06	-0.59

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