Cranex 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	19.46	14.98	5.64	7.34	7.2
Depreciation & Amortization	3.4	3.15	3.1	2.88	2.38
Loss (Gain) From Sale of Assets	-0.2	-	-	-	-
Loss (Gain) on Equity Investments	-	0.2	0.55	-	-
Other Operating Activities	15.61	12.21	11.31	10.12	2.87
Change in Accounts Receivable	-51.1	-60.12	-51.42	33.02	5.26
Change in Inventory	27.91	47.86	-36.2	20.91	-55.59
Change in Accounts Payable	-47.7	-7.75	35.12	-74.1	58.37
Change in Income Taxes	-	-	-3.12	-	-
Change in Other Net Operating Assets	14.82	-21.77	41.91	-9.55	7.91
Operating Cash Flow	-17.79	-11.24	6.9	-9.37	28.39
Capital Expenditures	-0.88	-5.26	-0.46	-25.02	-12.08
Sale of Property, Plant & Equipment	0.73	-	-	16.26	-
Investment in Securities	-11.93	-2.1	-13.32	-	-
Other Investing Activities	3.89	3.17	3.92	2.55	2.14
Investing Cash Flow	-8.19	-4.18	-9.86	-6.21	-9.95
Long-Term Debt Issued	-	29.71	13.21	28.87	-
Total Debt Issued	-	29.71	13.21	28.87	-
Long-Term Debt Repaid	-71.5	-	-	-	-13.5
Net Debt Issued (Repaid)	-71.5	29.71	13.21	28.87	-13.5
Issuance of Common Stock	114.5	-	-	-	-
Other Financing Activities	-17.07	-14.47	-11.57	-12.25	-4.83
Financing Cash Flow	25.92	15.25	1.64	16.62	-18.33
Miscellaneous Cash Flow Adjustments	-	0	0	-0	-
Net Cash Flow	-0.05	-0.17	-1.32	1.04	0.12
Free Cash Flow	-18.67	-16.49	6.44	-34.39	16.31
Free Cash Flow Margin	-3.62%	-2.66%	1.56%	-8.57%	4.57%
Free Cash Flow Per Share	-2.25	-2.75	1.07	-5.73	2.72
Cash Interest Paid	17.07	14.47	11.57	12.25	4.83
Cash Income Tax Paid	3.27	5.58	2.71	1.55	1.2
Levered Free Cash Flow	-66.51	-21.68	-8.47	-40.92	-13.15
Unlevered Free Cash Flow	-59.23	-15.31	-3.36	-33.27	-10.14
Change in Working Capital	-56.07	-41.78	-13.71	-29.72	15.94

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