Coral Laboratories 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	241.56	157.89	64.45	90.46	135.55
Depreciation & Amortization	19.97	19.71	21.72	19.78	19.65
Other Amortization	0.14	0.05	0.08	0.13	0.18
Loss (Gain) From Sale of Investments	-	-3.73	-1.36	-	-
Other Operating Activities	-32.69	-33.47	-18.88	-45.16	-15.25
Change in Accounts Receivable	-54.49	-47.72	146.94	10.45	-47.51
Change in Inventory	52.86	-26.53	58.58	33.13	-23.76
Change in Accounts Payable	-66.17	90.28	-51.13	-55.7	6.43
Change in Other Net Operating Assets	-173.39	-211.12	-93.75	7.75	-65.97
Operating Cash Flow	-12.22	-54.65	126.65	60.84	9.31
Operating Cash Flow Growth	-	-	108.18%	553.53%	-
Capital Expenditures	-29.45	-9.91	-19.45	-55.48	-13.6
Investment in Securities	-4.29	1.82	-17.31	-20.33	-
Other Investing Activities	32.22	22.08	10.62	15.3	12.92
Investing Cash Flow	-1.52	13.99	-26.15	-60.51	-0.68
Short-Term Debt Issued	35.2	0.07	-	2.9	3.93
Total Debt Issued	35.2	0.07	-	2.9	3.93
Short-Term Debt Repaid	-	-	-60.88	-	-
Total Debt Repaid	-	-	-60.88	-	-
Net Debt Issued (Repaid)	35.2	0.07	-60.88	2.9	3.93
Common Dividends Paid	-7.15	-	-	-	-
Other Financing Activities	-0.98	-0	-3.39	-1.41	-0.43
Financing Cash Flow	27.08	0.07	-64.26	1.49	3.5
Miscellaneous Cash Flow Adjustments	-	-0	-0	-	0
Net Cash Flow	13.34	-40.59	36.24	1.82	12.13
Free Cash Flow	-41.67	-64.56	107.2	5.35	-4.29
Free Cash Flow Growth	-	-	1902.20%	-	-
Free Cash Flow Margin	-3.62%	-7.72%	13.72%	0.71%	-0.45%
Free Cash Flow Per Share	-11.66	-18.07	30.01	1.50	-1.20
Cash Interest Paid	0.98	0	3.39	1.41	0.43
Cash Income Tax Paid	73.32	48.85	19.69	43.69	34.27
Levered Free Cash Flow	-86.53	-93.83	67.1	-6.81	-8.31
Unlevered Free Cash Flow	-85.92	-93.83	69.22	-5.93	-8.05
Change in Working Capital	-241.2	-195.09	60.64	-4.37	-130.81

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