EMA India Limited (BOM:522027)

EMA India Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	64.18	-6.18	-5.15	-5.56	-4.02	-3.69
Depreciation & Amortization	0.29	0.58	0.6	0.6	0.62	0.63
Loss (Gain) From Sale of Assets	0.72	0.72	-	-	-	0.11
Loss (Gain) From Sale of Investments	-	-	-	-	-0.1	-1.36
Other Operating Activities	-0.22	-0.22	0.22	-	-	0.01
Change in Inventory	0.5	0.5	-	-	0.87	-
Change in Accounts Payable	-1.33	-1.33	0.82	0.73	-0.56	0.73
Change in Other Net Operating Assets	3.61	-0.05	-0.16	-0.17	-0.17	-0.14
Operating Cash Flow	67.75	-5.98	-3.67	-4.41	-3.35	-3.7
Sale of Property, Plant & Equipment	1.57	0.89	-	-	0.03	0.06
Investment in Securities	-	-	-	-	1.41	1.65
Investing Cash Flow	-43.94	0.89	-	-	1.44	1.71
Long-Term Debt Issued	-	5.7	3.7	3.7	2.6	2
Net Debt Issued (Repaid)	-14.3	5.7	3.7	3.7	2.6	2
Other Financing Activities	-	-	-	-	-	-0.01
Financing Cash Flow	-14.3	5.7	3.7	3.7	2.6	1.99
Miscellaneous Cash Flow Adjustments	-	-	-0	0	-	-
Net Cash Flow	9.51	0.61	0.03	-0.71	0.69	-0.01
Free Cash Flow	67.75	-5.98	-3.67	-4.41	-3.35	-3.7
Free Cash Flow Per Share	67.75	-5.95	-3.65	-4.39	-3.33	-3.69
Cash Interest Paid	-	-	-	-	-	0.01
Cash Income Tax Paid	9	-	-	-	-	-
Levered Free Cash Flow	-1.18	-4.31	-1.82	-2.33	-1.81	-1.87
Unlevered Free Cash Flow	-1.18	-4.31	-1.82	-2.33	-1.81	-1.86
Change in Working Capital	2.78	-0.88	0.67	0.55	0.14	0.59

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