Cenlub 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	89.4	89.72	66.65	70.04	40.13
Depreciation & Amortization	8.06	8.26	7.96	9.12	9.49
Other Amortization	0.2	0.04	0.07	0.11	0.1
Loss (Gain) From Sale of Assets	-1.03	-0.07	-0.14	-0.22	-0.13
Other Operating Activities	-15.41	-9.32	-7.54	-9.18	7.86
Change in Accounts Receivable	-68.01	29.07	45.26	1.61	-46.09
Change in Inventory	3.09	-35.84	-22.64	-17.01	32.29
Change in Accounts Payable	-12.55	6.58	-10.42	9.06	-1.35
Change in Other Net Operating Assets	41.54	60.85	-15.67	-35.86	16.73
Operating Cash Flow	45.29	149.31	63.53	27.67	59.03
Operating Cash Flow Growth	-69.67%	135.03%	129.60%	-53.13%	849.57%
Capital Expenditures	-7.16	-7.05	-14.62	-3.02	-3.97
Sale of Property, Plant & Equipment	1.41	22.22	2.96	0.9	0.22
Sale (Purchase) of Real Estate	-62.01	-	-	0.6	-
Investment in Securities	-15.53	-189.05	-23.87	-20.95	-20.66
Other Investing Activities	24.08	11.75	10.15	8.59	12.28
Investing Cash Flow	-59.05	-162.22	-26.09	-14.98	-12.98
Short-Term Debt Issued	3.81	-	-	14.52	-
Long-Term Debt Issued	-	-	-	-	4.6
Total Debt Issued	3.81	-	-	14.52	4.6
Short-Term Debt Repaid	-	-5.4	-3.92	-	-44.53
Long-Term Debt Repaid	-0.17	-0.9	-7.23	-18.52	-
Total Debt Repaid	-0.17	-6.3	-11.16	-18.52	-44.53
Net Debt Issued (Repaid)	3.64	-6.3	-11.16	-4	-39.93
Other Financing Activities	-1.24	-0.8	-1.28	-5.42	-10.35
Financing Cash Flow	2.4	-7.1	-12.44	-9.42	-50.29
Miscellaneous Cash Flow Adjustments	-	-	0	-	-0
Net Cash Flow	-11.36	-20.02	25.01	3.27	-4.24
Free Cash Flow	38.13	142.26	48.91	24.65	55.06
Free Cash Flow Growth	-73.20%	190.84%	98.43%	-55.23%	-
Free Cash Flow Margin	5.20%	19.89%	9.07%	4.70%	13.44%
Free Cash Flow Per Share	8.18	30.51	10.49	5.29	11.81
Cash Interest Paid	1.24	0.8	1.28	5.42	10.35
Cash Income Tax Paid	32.57	30.73	22.33	22.65	11.17
Levered Free Cash Flow	35.95	133.43	41.97	28.53	45.09
Unlevered Free Cash Flow	36.72	133.93	42.77	31.91	51.56
Change in Working Capital	-35.93	60.66	-3.47	-42.2	1.58

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