Coastal Roadways Limited (BOM:520131)

Coastal Roadways Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	14.66	36.21	49.5	12.45	5.46
Depreciation & Amortization	13.7	12.52	11.62	16.17	19.4
Other Amortization	0.03	0.07	0.07	0.07	0.07
Loss (Gain) From Sale of Assets	-0.4	-0.1	0.09	3.36	4.08
Loss (Gain) From Sale of Investments	-0.45	-15.81	-	-	-
Other Operating Activities	-6.53	-26.22	-45.95	-5.42	-11.35
Change in Accounts Receivable	-7.82	-4.3	-7.24	7.19	7.23
Change in Accounts Payable	1.3	1.48	1.63	-3.4	-6.08
Change in Other Net Operating Assets	2.69	-4.01	2.19	-6.27	-11.68
Operating Cash Flow	17.17	-0.16	11.9	24.15	7.13
Operating Cash Flow Growth	-	-	-50.71%	238.50%	-72.58%
Capital Expenditures	-0.23	-20.2	-9.79	-13.04	-3.36
Sale of Property, Plant & Equipment	0.04	21.88	61.88	23.26	30.49
Investment in Securities	-2.58	-35.37	-7.53	-	-
Other Investing Activities	4.21	4	1.15	1.3	1.3
Investing Cash Flow	1.43	-29.69	45.72	11.52	28.43
Long-Term Debt Repaid	-1.98	-1.86	-2.74	-0.01	-12.31
Net Debt Issued (Repaid)	-1.98	-1.86	-2.74	-0.01	-12.31
Other Financing Activities	-	-	-	-35	-39.65
Financing Cash Flow	-1.98	-1.86	-2.74	-35.01	-51.96
Miscellaneous Cash Flow Adjustments	-	-0	-	-0	-0
Net Cash Flow	16.62	-31.7	54.88	0.66	-16.4
Free Cash Flow	16.94	-20.36	2.12	11.1	3.77
Free Cash Flow Growth	-	-	-80.95%	194.28%	-83.95%
Free Cash Flow Margin	4.13%	-5.32%	0.54%	2.75%	1.16%
Free Cash Flow Per Share	4.04	-4.90	0.51	2.68	0.93
Cash Income Tax Paid	8.24	12.58	1.83	-1.6	-1.82
Levered Free Cash Flow	20.12	-16.9	13.59	10.25	19.24
Unlevered Free Cash Flow	20.69	-16.18	14.28	10.88	20.72
Change in Working Capital	-3.84	-6.84	-3.43	-2.48	-10.53

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