VXL Instruments Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-65.25	-25.8	-15.03	-0.97	-22.69
Depreciation & Amortization	2.98	3.85	3.79	3.89	6.65
Other Amortization	-	0.01	0.01	0.02	0.03
Loss (Gain) From Sale of Assets	-	-	-	-	-31.98
Provision & Write-off of Bad Debts	55.47	-	0	-	-
Other Operating Activities	0.98	1.48	-8.27	-0.74	3.57
Change in Accounts Receivable	3.11	4.33	14.14	-17.21	-15.58
Change in Inventory	2.78	5.96	0.23	3.15	22
Change in Accounts Payable	1.41	-4.88	6.62	4.75	-7.4
Change in Other Net Operating Assets	-0.69	9.17	1.53	5.77	-8.39
Operating Cash Flow	0.79	-5.9	3.03	-1.34	-53.78
Capital Expenditures	-0.05	-	-0.01	-0.04	-0.12
Sale of Property, Plant & Equipment	-	0.1	-	-	99.83
Sale (Purchase) of Intangibles	-	-	-	-2.89	-0.76
Other Investing Activities	1.28	0.15	0.41	0.32	0.43
Investing Cash Flow	1.23	0.25	0.4	-2.61	99.39
Long-Term Debt Issued	4.52	9.63	-	-	-
Long-Term Debt Repaid	-0.97	-3.81	-2.01	-1	-38.88
Total Debt Repaid	-0.97	-3.81	-2.01	-1	-38.88
Net Debt Issued (Repaid)	3.55	5.82	-2.01	-1	-38.88
Other Financing Activities	-2.54	-1.6	-1.15	-1.84	-4.6
Financing Cash Flow	1	4.21	-3.17	-2.84	-43.48
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	3.02	-1.43	0.26	-6.79	2.12
Free Cash Flow	0.74	-5.9	3.02	-1.38	-53.9
Free Cash Flow Margin	11.09%	-7.64%	3.52%	-1.03%	-70.32%
Free Cash Flow Per Share	0.06	-0.44	0.23	-0.10	-4.04
Cash Interest Paid	2.55	1.6	1.15	1.84	4.6
Cash Income Tax Paid	-	-	-	-0.94	12.35
Levered Free Cash Flow	149.79	0.62	2.79	-7.2	-27.05
Unlevered Free Cash Flow	151.39	1.98	3.7	-6.15	-24.17
Change in Working Capital	6.61	14.57	22.52	-3.53	-9.36

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