ADC India Communications 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	180.59	244.58	206.85	81.75	84.83	36.24	Upgrade
Depreciation & Amortization	2.11	2.15	2.13	2.1	3.09	5.12	Upgrade
Loss (Gain) From Sale of Assets	-	-	-0.01	0.04	-	-0.22	Upgrade
Provision & Write-off of Bad Debts	-1.14	-1.27	72.92	77.39	-4.32	0.85	Upgrade
Other Operating Activities	-45.31	-10.53	6.04	-20.89	-11.7	-17.36	Upgrade
Change in Accounts Receivable	-32.09	-27.64	-155.26	-74.27	-19.28	27.05	Upgrade
Change in Inventory	16.31	38.13	-4.48	-107.34	-7.84	-47.64	Upgrade
Change in Accounts Payable	30.36	-8.43	66.32	4.57	29.76	78.06	Upgrade
Change in Other Net Operating Assets	20.24	22.31	-0.16	-5.77	5.6	-32.16	Upgrade
Operating Cash Flow	171.06	259.29	194.35	-42.41	80.13	49.93	Upgrade
Operating Cash Flow Growth	-48.95%	33.41%	-	-	60.48%	73.76%	Upgrade
Capital Expenditures	-6.48	-4.28	-0.02	-1.82	-0.81	-0.8	Upgrade
Sale of Property, Plant & Equipment	-	-	0.01	-	-	6.47	Upgrade
Other Investing Activities	32.03	26.53	14.53	8.93	6.32	0.08	Upgrade
Investing Cash Flow	25.55	22.25	14.53	7.11	5.52	5.75	Upgrade
Long-Term Debt Repaid	-	-	-	-	-	-1.57	Upgrade
Net Debt Issued (Repaid)	-	-	-	-	-	-1.57	Upgrade
Common Dividends Paid	-139.45	-253	-18.27	-64.04	-11.5	-9.28	Upgrade
Other Financing Activities	-0.09	-0.18	-0.03	-0.02	-	-0.01	Upgrade
Financing Cash Flow	-139.54	-253.18	-18.3	-64.05	-11.5	-10.85	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-	0	-	-	Upgrade
Net Cash Flow	57.07	28.35	190.57	-99.36	74.15	44.83	Upgrade
Free Cash Flow	164.58	255	194.33	-44.23	79.32	49.14	Upgrade
Free Cash Flow Growth	-50.72%	31.22%	-	-	61.44%	83.71%	Upgrade
Free Cash Flow Margin	9.22%	13.63%	10.87%	-3.09%	6.57%	8.21%	Upgrade
Free Cash Flow Per Share	35.78	55.44	42.24	-9.62	17.24	10.68	Upgrade
Cash Interest Paid	0.09	0.18	0.03	0.02	-	0.01	Upgrade
Cash Income Tax Paid	76.99	80.78	62.82	42.06	34.19	27.81	Upgrade
Levered Free Cash Flow	148.51	212.4	150.76	-33.78	62.68	37.81	Upgrade
Unlevered Free Cash Flow	148.52	212.52	150.93	-33.23	62.77	38.01	Upgrade
Change in Working Capital	34.82	24.37	-93.58	-182.8	8.24	25.31	Upgrade

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