Kesar Petroproducts 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
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
Net Income	167.42	99.62	49.78	4.68	26.73	4.99
Depreciation & Amortization	41.52	37.52	33.5	28.72	28.6	22.36
Other Amortization	-	-	2.98	31.62	31.62	31.62
Loss (Gain) From Sale of Assets	-	-	-	-	0.51	-
Loss (Gain) From Sale of Investments	8.37	0.27	-2.82	-	-	-
Other Operating Activities	34.75	23.05	-15.05	-4.84	-9.45	-2.9
Change in Accounts Receivable	100.25	42.25	-69.78	-21.05	51.02	-
Change in Inventory	-167.58	-120.28	-52.71	-56.69	-23.75	-
Change in Accounts Payable	-45.73	-99.63	19.7	-1.35	-10.87	-
Change in Other Net Operating Assets	159.05	148.85	-167.68	345.98	-150.51	-2.02
Operating Cash Flow	298.03	131.63	-202.08	327.08	-56.1	54.06
Operating Cash Flow Growth	-	-	-	-	-	-82.03%
Capital Expenditures	-305.32	-163.82	-175.1	-360.64	-92.62	-21.39
Sale of Property, Plant & Equipment	-	-	-	-	2.5	-
Investment in Securities	31.95	-7.05	112.1	-77.73	-4.77	-66.28
Other Investing Activities	9.38	22.08	22.72	14.88	4.84	6.92
Investing Cash Flow	-263.99	-148.79	-40.29	-423.5	-90.06	-80.76
Long-Term Debt Issued	-	27.99	266.41	136.29	27.83	79.58
Net Debt Issued (Repaid)	-108.01	27.99	266.41	136.29	27.83	79.58
Other Financing Activities	76.43	81.03	-13.89	-10.53	-2.45	-8.76
Financing Cash Flow	-31.57	109.03	252.52	125.75	25.38	70.82
Miscellaneous Cash Flow Adjustments	-0	-0	-0	-	-	-
Net Cash Flow	2.47	91.87	10.15	29.33	-120.78	44.12
Free Cash Flow	-7.28	-32.18	-377.18	-33.57	-148.72	32.66
Free Cash Flow Growth	-	-	-	-	-	-88.81%
Free Cash Flow Margin	-0.38%	-1.74%	-25.33%	-2.80%	-9.71%	2.63%
Free Cash Flow Per Share	-0.06	-0.28	-3.90	-0.35	-1.56	0.34
Cash Interest Paid	12.76	8.16	9.58	6.1	0.71	0.98
Cash Income Tax Paid	2.68	2.28	5.91	5.62	2.52	-
Levered Free Cash Flow	-178.77	-221.97	-159.05	-188.77	-200.32	35.65
Unlevered Free Cash Flow	-170.79	-216.87	-153.06	-184.95	-199.88	36.36
Change in Working Capital	45.98	-28.82	-270.47	266.89	-134.1	-2.02

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