Indian Acrylics 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	-210.79	-308.75	-540.53	194.71	-760.77	62.8
Depreciation & Amortization	117.47	134.58	150.85	155.78	245.47	250.43
Other Amortization	2.08	2.08	2.08	2.08	2.08	2.08
Loss (Gain) From Sale of Assets	3.64	3.18	-	-	-	-
Other Operating Activities	164.21	188.21	350.47	370.1	341.26	351.38
Change in Accounts Receivable	-102.57	36.93	219.93	-0.24	-132.74	151.04
Change in Inventory	-36.25	31.68	944.8	53.57	146.29	27.77
Change in Accounts Payable	-106.37	-183.5	-1,041	-239.09	1,032	-733.25
Operating Cash Flow	-168.56	-95.58	86.25	536.9	873.56	112.26
Operating Cash Flow Growth	-	-	-83.94%	-38.54%	678.14%	-88.85%
Capital Expenditures	-	-	-15.06	-11.14	-64.32	-67.92
Sale of Property, Plant & Equipment	270.62	273.29	18.62	-	8.19	1.31
Other Investing Activities	-	-	-	-	18.9	18.9
Investing Cash Flow	270.62	273.29	3.56	-11.14	-37.23	-47.71
Long-Term Debt Issued	-	258	185.33	-	237.36	375.9
Long-Term Debt Repaid	-	-243.23	-221.55	-375.43	-266.4	-139.1
Net Debt Issued (Repaid)	44.85	14.78	-36.22	-375.43	-29.04	236.79
Other Financing Activities	-160.82	-185.44	-325.03	-368.6	-339.62	-346.59
Financing Cash Flow	-115.98	-170.66	-361.25	-744.03	-368.66	-109.8
Miscellaneous Cash Flow Adjustments	-	-	-0	-	-	0
Net Cash Flow	-13.92	7.04	-271.44	-218.26	467.67	-45.24
Free Cash Flow	-168.56	-95.58	71.2	525.76	809.24	44.34
Free Cash Flow Growth	-	-	-86.46%	-35.03%	1724.90%	-93.42%
Free Cash Flow Margin	-4.56%	-2.43%	1.29%	5.80%	13.06%	0.84%
Free Cash Flow Per Share	-1.24	-0.71	0.53	3.88	5.98	0.33
Cash Interest Paid	77.84	102.46	235.36	252.96	292.82	296.42
Levered Free Cash Flow	-181.47	-68.82	-85.58	87.77	721.82	-130.09
Unlevered Free Cash Flow	-132.82	-4.78	61.52	245.87	904.83	55.17
Change in Working Capital	-245.18	-114.89	123.38	-185.76	1,046	-554.44

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