Ahmedabad Steelcraft Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Sep '25 Sep 30, 2025	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	2016 - 2020
Net Income	200.02	107.04	-22.86	-6.57	-6.01	-2.26	Upgrade
Depreciation & Amortization	0.09	0.03	1.22	1.64	1.88	1.96	Upgrade
Other Amortization	-	-	0.01	0.01	0.01	0.01	Upgrade
Loss (Gain) From Sale of Assets	-	-	-14.57	0.1	-0.01	-	Upgrade
Loss (Gain) From Sale of Investments	2.21	-3.46	-2.71	-0.25	-3.94	-10.47	Upgrade
Loss (Gain) on Equity Investments	-	-	0.21	-3.23	-3.39	-3.65	Upgrade
Provision & Write-off of Bad Debts	-	-	26.82	-	-	-	Upgrade
Other Operating Activities	-1.83	0.02	-7.42	-2.46	0.46	4.15	Upgrade
Change in Accounts Receivable	-1,689	-1,225	16.05	-9.45	1.53	6.85	Upgrade
Change in Inventory	-	-	-	-	-	0.02	Upgrade
Change in Accounts Payable	564.85	323.36	-0.75	2.27	-0.4	-1.24	Upgrade
Change in Other Net Operating Assets	43.7	30.54	-3.31	-1.08	-0.65	-1.31	Upgrade
Operating Cash Flow	-880.19	-767.19	-7.31	-19.02	-10.5	-5.95	Upgrade
Capital Expenditures	-21.83	-0.49	-	-	-	-0.06	Upgrade
Sale of Property, Plant & Equipment	-	-	50.54	0.21	0.37	-	Upgrade
Investment in Securities	1.76	159.63	-15.86	13.67	-10.99	-0.03	Upgrade
Other Investing Activities	100.3	16.48	3.83	5.04	17.42	6.16	Upgrade
Investing Cash Flow	80.23	175.62	38.51	18.92	6.8	6.07	Upgrade
Issuance of Common Stock	429.1	399.37	-	-	-	-	Upgrade
Other Financing Activities	164.65	164.62	-0.2	-0.08	-0.25	-0.13	Upgrade
Financing Cash Flow	593.74	563.99	-0.2	-0.08	-0.25	-0.13	Upgrade
Miscellaneous Cash Flow Adjustments	-0	-	0	-	-	-0	Upgrade
Net Cash Flow	-206.22	-27.58	31.01	-0.18	-3.95	-0.02	Upgrade
Free Cash Flow	-902.02	-767.68	-7.31	-19.02	-10.5	-6.02	Upgrade
Free Cash Flow Margin	-37.46%	-44.66%	-95.46%	-86.25%	-149.75%	-31.07%	Upgrade
Free Cash Flow Per Share	-92.91	-123.71	-1.79	-4.65	-2.57	-1.47	Upgrade
Cash Interest Paid	0.01	0.04	0.2	0.08	0.25	0.13	Upgrade
Cash Income Tax Paid	58.89	17.67	-	-	-	-	Upgrade
Levered Free Cash Flow	-941.59	-801.31	-5.86	-5.39	-3.99	0.51	Upgrade
Unlevered Free Cash Flow	-941.58	-801.28	-5.74	-5.34	-3.83	0.59	Upgrade
Change in Working Capital	-1,081	-870.82	12	-8.26	0.48	4.31	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.