Amrapali Industries Limited (BOM:526241)

Amrapali Industries Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	20.1	16.42	9.02	7.23	-4.2	23.97
Depreciation & Amortization	18.63	18.88	19.52	17.31	16.75	18.12
Other Operating Activities	32.51	-9.64	8.93	36.15	-262.95	-66.37
Change in Accounts Receivable	-159	-1	4.5	-13.26	-13.31	132.91
Change in Inventory	-408.96	-158.81	185.15	-150.92	-147.08	206.08
Change in Accounts Payable	412.71	10.45	-175.79	89.38	-428.18	355.42
Change in Income Taxes	-7.04	-8.65	-3.06	443.99	-	-
Change in Other Net Operating Assets	-329.68	69.08	-3.01	-582.04	797.93	-1,031
Operating Cash Flow	-420.72	-63.28	45.26	-152.16	-41.04	-361.2
Capital Expenditures	-1.13	-	-1.41	-	-0.13	-0.06
Sale of Property, Plant & Equipment	-	-	-	15.03	-	-
Investment in Securities	-2.87	-2.87	-6.04	17.34	9.24	-7.19
Other Investing Activities	24.99	51.9	39.92	25.22	14.38	25.98
Investing Cash Flow	-568.83	104.45	8.74	52.95	44.33	18.73
Total Debt Issued	1,054	-	-	-	-	-
Net Debt Issued (Repaid)	1,054	-	-	-	-	-
Other Financing Activities	-61.47	-48.27	-47.5	10	-7.7	415.45
Financing Cash Flow	992.39	-48.27	-47.5	10	-7.7	415.45
Miscellaneous Cash Flow Adjustments	-	-	-0	-	-	0
Net Cash Flow	2.83	-7.1	6.5	-89.21	-4.41	72.98
Free Cash Flow	-421.86	-63.28	43.85	-152.16	-41.17	-361.26
Free Cash Flow Margin	-0.14%	-0.03%	0.02%	-0.05%	-0.01%	-0.17%
Free Cash Flow Per Share	-7.87	-1.23	0.85	-2.96	-0.80	-7.03
Cash Interest Paid	50.39	37.2	47.5	59.76	57.14	88.45
Cash Income Tax Paid	-	-	-	-	307.53	137.48
Levered Free Cash Flow	-210.32	194.17	356.16	-291.79	-688.93	-127.6
Unlevered Free Cash Flow	-178.83	217.41	385.85	-254.44	-653.39	-72.66
Change in Working Capital	-491.96	-88.93	7.79	-212.85	209.37	-336.92

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