Bhaskar Agrochemicals 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	38.97	17.42	2.34	10.88	8.49
Depreciation & Amortization	17.21	15.7	11.93	11.21	10.21
Other Amortization	0.16	0.15	0.13	0.04	-
Loss (Gain) From Sale of Assets	-0.07	-	0.31	-	-
Asset Writedown & Restructuring Costs	-	-	-	7.47	-
Provision & Write-off of Bad Debts	17.84	0.98	0.23	-	-
Other Operating Activities	26.04	20.84	29.82	20.56	11.01
Change in Accounts Receivable	-82.28	17.2	-37.97	-94.95	19.07
Change in Inventory	-24.61	-39.81	19.5	-40.73	-37.28
Change in Accounts Payable	-18.33	-4.08	-1.93	11.05	65.26
Change in Other Net Operating Assets	35.51	10.84	4.88	36.1	-52.02
Operating Cash Flow	10.44	39.22	29.24	-38.37	24.74
Operating Cash Flow Growth	-73.37%	34.12%	-	-	-28.10%
Capital Expenditures	-17.85	-17.85	-30.06	-5.98	-7.89
Sale of Property, Plant & Equipment	0.69	-	1.4	-	-
Other Investing Activities	0.31	0.05	0.02	-	-0.02
Investing Cash Flow	-16.86	-17.81	-28.64	-5.98	-7.91
Short-Term Debt Issued	42.92	-	13.45	56.15	-
Long-Term Debt Issued	-	8.61	2.04	1.41	9.95
Total Debt Issued	42.92	8.61	15.49	57.57	9.95
Short-Term Debt Repaid	-	-11.4	-	-	-15.98
Long-Term Debt Repaid	-17.04	-	-	-	-
Total Debt Repaid	-17.04	-11.4	-	-	-15.98
Net Debt Issued (Repaid)	25.88	-2.8	15.49	57.57	-6.04
Issuance of Common Stock	0.17	-	-	-	-
Other Financing Activities	-19.55	-17.96	-16.07	-13.15	-10.84
Financing Cash Flow	6.51	-20.75	-0.58	44.42	-16.88
Miscellaneous Cash Flow Adjustments	-	-	-	-	0
Net Cash Flow	0.09	0.66	0.02	0.08	-0.04
Free Cash Flow	-7.41	21.37	-0.82	-44.34	16.85
Free Cash Flow Growth	-	-	-	-	-39.66%
Free Cash Flow Margin	-0.82%	3.21%	-0.15%	-7.10%	2.64%
Free Cash Flow Per Share	-1.42	4.10	-0.16	-8.51	3.23
Cash Interest Paid	19.55	17.96	16.07	13.15	10.84
Cash Income Tax Paid	8.72	6.55	3.04	0.35	0.25
Levered Free Cash Flow	-33.88	-5.99	-21.76	-69.63	4.11
Unlevered Free Cash Flow	-21.66	5.4	-11.49	-61.39	10.88
Change in Working Capital	-89.71	-15.86	-15.52	-88.54	-4.97

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