Krypton 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	3.93	11.78	10.22	7.02	17.19
Depreciation & Amortization	15.28	16.29	17.17	15.41	16.01
Loss (Gain) From Sale of Assets	0.03	0.43	0.31	-0.5	-0.03
Asset Writedown & Restructuring Costs	0.01	-	-	-	-
Loss (Gain) From Sale of Investments	7.01	-0.22	-0.2	-0.15	-0.02
Provision & Write-off of Bad Debts	4.45	2.94	2.62	1.91	0.85
Other Operating Activities	26.95	18.76	8.1	22.72	19.23
Change in Accounts Receivable	16.01	-17	7.33	-10.89	5.41
Change in Inventory	7.9	-14.36	-11.79	38.71	2.73
Change in Accounts Payable	-6.53	-2.3	-16.24	-7.28	29.91
Change in Other Net Operating Assets	-20.95	-12.43	-21.49	-7.19	-44.44
Operating Cash Flow	54.08	3.88	-3.98	59.76	46.84
Operating Cash Flow Growth	1292.27%	-	-	27.59%	116.42%
Capital Expenditures	-49.84	-12.84	-13.88	-17.46	-21.32
Sale of Property, Plant & Equipment	0.01	1.25	0.69	0.82	0.34
Investment in Securities	-6.26	-	-0.2	-	-
Other Investing Activities	0.93	3.87	4.25	6.99	4.31
Investing Cash Flow	-65.74	-12.22	-9.13	-9.65	-16.67
Short-Term Debt Issued	41.06	23.75	8.57	-	-
Long-Term Debt Issued	90.39	6.68	39.34	-	11.65
Total Debt Issued	131.45	30.43	47.91	-	11.65
Short-Term Debt Repaid	-	-	-	-36.42	-9.76
Long-Term Debt Repaid	-88.15	-15.49	-15.7	-11.87	-0.77
Total Debt Repaid	-88.15	-15.49	-15.7	-48.29	-10.52
Net Debt Issued (Repaid)	43.3	14.94	32.21	-48.29	1.13
Common Dividends Paid	-14.7	-	-	-	-
Other Financing Activities	-19.79	-16.17	-14.57	-13.56	-15.72
Financing Cash Flow	8.81	-1.23	17.64	-61.85	-14.59
Net Cash Flow	-2.84	-9.57	4.53	-11.73	15.58
Free Cash Flow	4.25	-8.95	-17.86	42.3	25.52
Free Cash Flow Growth	-	-	-	65.76%	330.20%
Free Cash Flow Margin	0.91%	-2.09%	-5.36%	9.69%	5.98%
Free Cash Flow Per Share	0.29	-0.61	-1.22	2.88	1.74
Cash Interest Paid	19.79	16.17	14.57	13.56	15.72
Cash Income Tax Paid	6.69	1.5	1.9	-	-
Levered Free Cash Flow	-3.82	-23.38	-25.22	35.11	-4.76
Unlevered Free Cash Flow	8.11	-13.97	-16.49	44.57	6.39
Change in Working Capital	-3.57	-46.09	-42.19	13.36	-6.4

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