Olympia Industries 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	12.96	7.88	9.85	5.14	2.03
Depreciation & Amortization	7.77	10.78	10.24	8.26	9.49
Other Amortization	0.8	0.8	0.8	-	-
Loss (Gain) From Sale of Assets	-	-	-	-2.48	-
Other Operating Activities	56.27	48.75	34.26	30.66	18.85
Change in Other Net Operating Assets	-84.52	-107.07	-171.2	-56.73	-60.16
Operating Cash Flow	-6.72	-38.87	-116.06	-15.14	-29.79
Capital Expenditures	-4.99	-1.83	-0.53	-7.42	-5.56
Sale of Property, Plant & Equipment	-	-	-	2.54	-
Other Investing Activities	0.88	0.58	0.29	0.75	2.85
Investing Cash Flow	-4.11	-1.25	-0.24	-4.13	-2.71
Short-Term Debt Issued	77.97	112.86	137.95	42.26	19.7
Long-Term Debt Issued	10	-	28	17.9	35.7
Total Debt Issued	87.97	112.86	165.95	60.16	55.4
Short-Term Debt Repaid	-	-	-	-12	-2
Long-Term Debt Repaid	-24.67	-28.47	-17.32	-6.94	-0.31
Total Debt Repaid	-24.67	-28.47	-17.32	-18.94	-2.31
Net Debt Issued (Repaid)	63.3	84.39	148.62	41.22	53.09
Other Financing Activities	-52.78	-44.44	-32.09	-22.18	-20.75
Financing Cash Flow	10.52	39.95	116.53	19.04	32.34
Net Cash Flow	-0.31	-0.17	0.23	-0.24	-0.16
Free Cash Flow	-11.71	-40.7	-116.59	-22.57	-35.35
Free Cash Flow Margin	-0.41%	-2.15%	-3.08%	-0.69%	-2.54%
Free Cash Flow Per Share	-1.95	-6.76	-19.36	-3.75	-5.87
Cash Interest Paid	52.78	44.44	32.09	22.18	20.75
Levered Free Cash Flow	-70.64	-88.11	-153.56	-49.14	-71.78
Unlevered Free Cash Flow	-37.65	-60.27	-132.98	-35.24	-58.74
Change in Working Capital	-84.52	-107.07	-171.2	-56.73	-60.16

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.