SPEL Semiconductor Limited (BOM:517166)

SPEL Semiconductor Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Net Income	-	-167.88	-30.89	-127.67	-86.35	10.54
Depreciation & Amortization	-	28.79	39.5	46.92	43.04	49.82
Loss (Gain) From Sale of Assets	-	4.63	-0.19	-	-	-
Provision & Write-off of Bad Debts	-	0.75	0	0.01	-	-
Other Operating Activities	-	14.81	-5.14	-3.53	19.51	-127.62
Change in Accounts Receivable	-	7.04	-8.05	-20.61	-	-
Change in Inventory	-	133.22	17.5	-65.36	-	-
Change in Accounts Payable	-	-18.96	-41.03	12.98	-	-
Change in Other Net Operating Assets	-	-90.73	-3.97	-63.86	-	-
Operating Cash Flow	-	-88.33	-32.27	-221.12	-23.8	-67.26
Capital Expenditures	-	-2.99	-5.03	-38.1	-	-
Sale of Property, Plant & Equipment	-	77	106.81	238	-	-
Other Investing Activities	-	14.08	14.37	13.56	12.11	14.62
Investing Cash Flow	-	88.09	116.15	213.46	12.11	14.62
Long-Term Debt Issued	-	25.93	-	14.26	-	-
Total Debt Issued	-	25.93	-	14.26	-	-
Long-Term Debt Repaid	-	-	-60.45	-	-	-
Net Debt Issued (Repaid)	-	25.93	-60.45	14.26	-	-
Other Financing Activities	-	-25.7	-23.46	-6.64	11.57	52.79
Financing Cash Flow	-	0.23	-83.91	7.62	11.57	52.79
Foreign Exchange Rate Adjustments	-	-	-	-0	-	0.01
Miscellaneous Cash Flow Adjustments	-	-0	-0	-0	-	-
Net Cash Flow	-	-0.01	-0.03	-0.04	-0.12	0.15
Free Cash Flow	-	-91.32	-37.3	-259.22	-23.8	-67.26
Free Cash Flow Margin	-	-76.07%	-33.41%	-239.04%	-11.13%	-17.55%
Free Cash Flow Per Share	-	-1.98	-0.81	-5.62	-0.52	-1.47
Cash Interest Paid	-	25.7	23.46	6.64	-	-
Cash Income Tax Paid	-	-	1.64	1.53	-	-
Levered Free Cash Flow	-	84.53	42.94	-115.69	23.33	-60.06
Unlevered Free Cash Flow	-	100.59	57.6	-108.06	30.61	-51.14
Change in Net Working Capital	-	-111.1	-25.23	81.96	-15.55	118.47

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.