Smiths & Founders (India) Limited (BOM:513418)

Smiths & Founders (India) 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	8.74	10.47	6.24	2.43	14.49	6.82
Depreciation & Amortization	2.46	2.41	2.44	2.42	2.32	2.36
Other Amortization	0.12	0.12	-	-	0.12	0.12
Loss (Gain) From Sale of Assets	-0.03	-	-0.35	-	-2.25	-4.12
Other Operating Activities	1.73	2.2	2.84	3.17	2.92	4.28
Change in Other Net Operating Assets	11.2	5.17	0.54	-4.24	5.16	-9.83
Operating Cash Flow	22.46	20.37	11.7	3.78	22.75	-0.37
Operating Cash Flow Growth	-2.87%	74.06%	209.65%	-83.39%	-	-
Capital Expenditures	-4.15	-2.56	-3.96	-2.16	-1.97	-0.47
Sale of Property, Plant & Equipment	0.06	-	0.93	-	2.68	4.9
Other Investing Activities	0.25	0.13	0.09	0.1	0.09	0.12
Investing Cash Flow	-3.78	-2.37	-2.67	-2.07	0.8	4.66
Long-Term Debt Issued	-	-	1.7	9.54	9.16	0.91
Long-Term Debt Repaid	-	-16.62	-8.37	-8.57	-10.8	-
Net Debt Issued (Repaid)	0.66	-16.62	-6.67	0.97	-1.64	0.91
Other Financing Activities	-0.42	-1.29	-2.56	-3.15	-3.42	-4.18
Financing Cash Flow	0.24	-17.91	-9.22	-2.18	-5.06	-3.26
Miscellaneous Cash Flow Adjustments	-	0	-	-0	-	-
Net Cash Flow	18.92	0.09	-0.19	-0.47	18.49	1.03
Free Cash Flow	18.31	17.81	7.74	1.61	20.79	-0.84
Free Cash Flow Growth	-18.24%	130.00%	379.50%	-92.23%	-	-
Free Cash Flow Margin	13.54%	13.48%	6.64%	1.54%	18.84%	-0.95%
Free Cash Flow Per Share	0.17	0.17	0.07	0.02	0.20	-0.01
Cash Interest Paid	0.42	1.29	2.56	3.15	3.42	4.18
Cash Income Tax Paid	1.2	-	-	-	-	-
Levered Free Cash Flow	17	14.03	1.7	-3.19	12.16	-5.61
Unlevered Free Cash Flow	17.24	14.81	3.26	-1.49	14.14	-3
Change in Working Capital	9.45	5.17	0.54	-4.24	5.16	-9.83

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