IEL Limited 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	4.32	2.57	23.66	3.2	1.37
Depreciation & Amortization	0.34	0.33	0.67	0.86	0.88
Loss (Gain) From Sale of Assets	-	-	-	-0.01	-
Asset Writedown & Restructuring Costs	-	-	-0.06	-	-
Other Operating Activities	1.5	0.9	-0.06	0.02	0.02
Change in Accounts Receivable	16.48	6.29	-17.82	-2.02	-0.8
Change in Inventory	10.15	-10.15	-	-	-
Change in Accounts Payable	-10.91	-1.11	16.37	-1.26	-6.66
Change in Other Net Operating Assets	-0.75	-3.82	-13.47	0.64	-0.46
Operating Cash Flow	21.13	-4.99	9.28	1.43	-5.64
Operating Cash Flow Growth	-	-	549.46%	-	-
Capital Expenditures	-0.03	-0.03	-2.07	-	-
Sale of Property, Plant & Equipment	1.25	-	-	0.06	-
Investing Cash Flow	-209.74	-0.03	-2.07	0.06	-
Long-Term Debt Issued	5	-	-	-	0.11
Total Debt Issued	5	-	-	-	0.11
Long-Term Debt Repaid	-	-	-0.11	-	-
Net Debt Issued (Repaid)	5	-	-0.11	-	0.11
Issuance of Common Stock	431.72	-	-	-	-
Other Financing Activities	-0.02	-0.01	-0.03	-0.02	-0.02
Financing Cash Flow	436.71	-0.01	-0.14	-0.02	0.09
Net Cash Flow	248.1	-5.02	7.07	1.47	-5.56
Free Cash Flow	21.1	-5.01	7.21	1.43	-5.64
Free Cash Flow Growth	-	-	404.71%	-	-
Free Cash Flow Margin	34.26%	-2.91%	7.07%	22.36%	-55.88%
Free Cash Flow Per Share	0.16	-0.15	0.22	0.04	-0.17
Cash Interest Paid	-	0	0	0	0
Levered Free Cash Flow	-190.66	-5.43	9.07	0.13	-6.34
Unlevered Free Cash Flow	-190.65	-5.43	9.07	0.13	-6.34
Change in Working Capital	14.97	-8.79	-14.93	-2.64	-7.92

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.