Axel Polymers 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	15.65	1.74	15.56	11.84	9.16	6.56
Depreciation & Amortization	6.1	5.51	6.91	5.31	4.78	4.23
Other Amortization	0.1	0.1	0.1	0.09	0.02	-
Loss (Gain) From Sale of Assets	-	-0.04	-	0.01	-	-
Other Operating Activities	26.63	25.89	22.71	29.58	28.65	27.17
Change in Accounts Receivable	-3.83	-2.72	-29.68	35.48	18.45	-61.82
Change in Inventory	5.63	1.3	-68.61	-44.6	-60.81	-57.09
Change in Accounts Payable	-44.35	-57.67	69.21	-5.82	34.21	71.54
Change in Income Taxes	-3.9	-4.42	5.25	0.14	2.5	-0.51
Change in Other Net Operating Assets	68.29	-6.33	13.21	27.7	-4.94	-7.38
Operating Cash Flow	70.33	-36.64	34.67	59.73	32.02	-17.3
Operating Cash Flow Growth	-	-	-41.96%	86.54%	-	-
Capital Expenditures	-7.95	-9.85	-16.27	-16.72	-3.67	-3.89
Sale of Property, Plant & Equipment	0.11	0.11	-	0	-	-
Other Investing Activities	0.34	1.04	0.35	1.06	1.8	3.83
Investing Cash Flow	-7.5	-8.7	-15.92	-15.66	-1.87	-0.05
Short-Term Debt Issued	-	90.38	-	-	-	24.39
Long-Term Debt Issued	-	-	6.24	15.23	0.82	22.37
Total Debt Issued	2.82	90.38	6.24	15.23	0.82	46.75
Short-Term Debt Repaid	-	-	-1.42	-22.75	-0.47	-
Long-Term Debt Repaid	-	-6.29	-	-	-	-
Total Debt Repaid	-23.9	-6.29	-1.42	-22.75	-0.47	-
Net Debt Issued (Repaid)	-21.08	84.1	4.82	-7.52	0.35	46.75
Other Financing Activities	-27.23	-27.18	-24.07	-28.17	-28.42	-33.33
Financing Cash Flow	-48.31	56.92	-19.25	-35.69	-28.07	13.43
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	0
Net Cash Flow	14.52	11.57	-0.5	8.38	2.09	-3.92
Free Cash Flow	62.38	-46.5	18.4	43.01	28.35	-21.18
Free Cash Flow Growth	-	-	-57.23%	51.73%	-	-
Free Cash Flow Margin	14.05%	-5.95%	1.44%	5.20%	3.89%	-4.38%
Free Cash Flow Per Share	7.33	-5.46	2.16	5.05	3.33	-2.49
Cash Interest Paid	27.23	27.18	24.07	28.17	26.83	33.33
Cash Income Tax Paid	1.63	1.63	8.31	2.71	2.23	1.44
Levered Free Cash Flow	-14.03	-67.44	-8.1	9.36	-1.78	-173.47
Unlevered Free Cash Flow	2.99	-50.46	6.95	26.97	14.99	-154.01
Change in Working Capital	21.84	-69.84	-10.62	12.9	-10.59	-55.26

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