Dynamic 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	15.86	-2.99	11.41	14.13	3.92
Depreciation & Amortization	20.23	11.76	9.03	9.67	10.14
Other Amortization	-	0.01	-	0	0.01
Loss (Gain) From Sale of Assets	0.22	1.17	0.78	-	-
Loss (Gain) From Sale of Investments	-0.45	1.29	-0.33	-5.14	-2.54
Provision & Write-off of Bad Debts	-0.39	-0	-0.35	0.18	-0.23
Other Operating Activities	31.09	0.74	-0.1	1.37	2.1
Change in Accounts Receivable	-55.46	1.47	53.79	-34.25	11.75
Change in Inventory	-26.66	-33.31	49.49	-26.73	8.81
Change in Accounts Payable	48.49	33.84	-39.23	63.15	-15.2
Change in Other Net Operating Assets	-2.62	-1.23	-2.55	-29.66	4.55
Operating Cash Flow	30.31	12.73	81.93	-7.28	23.31
Operating Cash Flow Growth	138.02%	-84.46%	-	-	-21.53%
Capital Expenditures	-40.82	-139.8	-69.72	-15.4	-3.26
Sale of Property, Plant & Equipment	0.25	0.5	0.55	-	0.49
Investment in Securities	13.86	1.26	4.37	20.25	-10.74
Other Investing Activities	0.94	1.37	1.26	1.05	1.07
Investing Cash Flow	-25.78	-136.67	-63.55	5.9	-12.45
Short-Term Debt Issued	6.39	17.86	-	16.06	2.19
Long-Term Debt Issued	8.39	108.15	-	-	-
Total Debt Issued	14.79	126.01	-	16.06	2.19
Short-Term Debt Repaid	-	-	-8.87	-	-
Long-Term Debt Repaid	-	-	-2.06	-6.41	-3.34
Total Debt Repaid	-	-	-10.94	-6.41	-3.34
Net Debt Issued (Repaid)	14.79	126.01	-10.94	9.65	-1.15
Common Dividends Paid	-1.51	-3.03	-3.03	-3.03	-4.54
Other Financing Activities	-15.45	-7.35	-1.84	-2.39	-2.65
Financing Cash Flow	-2.18	115.63	-15.8	4.24	-8.34
Net Cash Flow	2.36	-8.31	2.59	2.86	2.52
Free Cash Flow	-10.51	-127.07	12.21	-22.68	20.05
Free Cash Flow Growth	-	-	-	-	-24.41%
Free Cash Flow Margin	-1.45%	-35.16%	2.68%	-4.22%	5.70%
Free Cash Flow Per Share	-3.47	-41.96	4.03	-7.49	6.62
Cash Interest Paid	15.45	7.35	1.84	2.39	2.65
Cash Income Tax Paid	2.67	0.59	4.72	5.87	0.15
Levered Free Cash Flow	-33.15	-133.37	-13.97	-4.02	17.35
Unlevered Free Cash Flow	-24.11	-131.49	-13.31	-2.76	18.65
Change in Working Capital	-36.24	0.77	61.5	-27.49	9.91

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