Shreyas Intermediates 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	-15.84	-15.67	-13.54	-14.67
Depreciation & Amortization	17.05	17.05	17.05	17.05	17.05
Other Operating Activities	5.19	5.05	-5.44	-5.43	-5.78
Change in Accounts Receivable	2.63	-1.42	-1.47	-	-
Change in Accounts Payable	4.85	0.11	-1.08	-	-
Change in Other Net Operating Assets	-0.34	0.11	0.07	-13.71	7.05
Operating Cash Flow	13.53	5.05	-6.53	-15.64	3.65
Operating Cash Flow Growth	167.66%	-	-	-	-
Investment in Securities	-8.33	-	-	-	-
Other Investing Activities	-5.19	-5.05	5.44	5.43	5.78
Investing Cash Flow	-13.53	-5.05	5.44	5.43	5.78
Long-Term Debt Issued	-	-	-	10.87	-
Long-Term Debt Repaid	-	-	-	-	-9.5
Total Debt Repaid	-	-	-	-	-9.5
Net Debt Issued (Repaid)	-	-	-	10.87	-9.5
Financing Cash Flow	-	-	-	10.87	-9.5
Net Cash Flow	-	-	-1.1	0.67	-0.07
Cash Interest Paid	-	-	-	0	0
Levered Free Cash Flow	14.03	5.78	4.38	-5.36	14.33
Unlevered Free Cash Flow	14.12	5.8	4.38	-5.36	14.35
Change in Working Capital	7.14	-1.21	-2.48	-13.71	7.05

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