BN Agrochem 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	653.64	197.56	-31.25	-3.7	-1.93	-1.55
Depreciation & Amortization	4.36	0.54	-	-	-	-
Other Amortization	0.82	0.82	-	-	-	-
Other Operating Activities	173.79	531.46	0.06	0.19	0.05	0
Change in Accounts Receivable	-2,934	-2,887	-0.02	-	-	-
Change in Accounts Payable	1,489	1,709	0.36	-	-	-
Change in Income Taxes	41.52	20.14	0.18	-0.23	-	-
Change in Other Net Operating Assets	-17.17	114.21	-0.13	1.49	-0.3	0.23
Operating Cash Flow	-587.91	-312.7	-30.79	-2.25	-2.19	-1.32
Sale (Purchase) of Intangibles	0.06	-2.7	-	-	-	-
Investment in Securities	92.12	-2,901	-720	-	-	-
Other Investing Activities	-0	-0	-	-	-	-
Investing Cash Flow	92.18	-2,904	-720	-	-	-
Long-Term Debt Issued	-	3,296	6.47	2.61	2.12	0.99
Long-Term Debt Repaid	-	-0.55	-	-	-	-
Net Debt Issued (Repaid)	514.06	3,296	6.47	2.61	2.12	0.99
Other Financing Activities	16.39	-15.48	747.39	-0.19	-	-
Financing Cash Flow	530.45	3,280	753.85	2.43	2.12	0.99
Miscellaneous Cash Flow Adjustments	-	-	-	0	-	-
Net Cash Flow	35.47	63.81	3.06	0.18	-0.06	-0.33
Cash Interest Paid	55.14	87	0.07	0.19	-	-
Cash Income Tax Paid	24.36	19.79	-	-	-0	-0.02
Levered Free Cash Flow	1,748	-1,033	-19.13	-1.36	-1.62	-0.78
Unlevered Free Cash Flow	1,783	-978.75	-19.08	-1.24	-1.5	-0.75
Change in Working Capital	-1,421	-1,043	0.4	1.26	-0.3	0.23

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