Hampton Sky Realty Limited (BOM:526407)

Hampton Sky Realty Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	55.15	118.08	58.5	405	223.04
Depreciation & Amortization	14.88	6.83	5.59	5.46	4.7
Loss (Gain) From Sale of Assets	-0.91	-	-0.43	7.68	-0.16
Provision & Write-off of Bad Debts	1.3	0.02	-	-	-
Other Operating Activities	112.23	185.9	-20.45	-21.16	17.86
Change in Accounts Receivable	-244.28	-524.99	253.21	-276.4	-25.33
Change in Inventory	-66.93	-228.17	-539.96	-227.49	118.07
Change in Accounts Payable	-119.78	45.87	98.2	-97.63	79.81
Operating Cash Flow	-248.34	-396.47	-145.33	-204.53	417.99
Capital Expenditures	-98.16	-12.4	-5.75	-1.62	-0.1
Sale of Property, Plant & Equipment	-	-	-	-	0.32
Investment in Securities	132.76	-18.94	70.02	83.85	-385.9
Other Investing Activities	6.42	9.51	16.74	15.39	3.78
Investing Cash Flow	41.02	-21.84	81.01	97.61	-381.9
Long-Term Debt Issued	195.07	484.41	55.6	66.26	-
Long-Term Debt Repaid	-0.3	-0.58	-	-	-3.75
Net Debt Issued (Repaid)	194.77	483.83	55.6	66.26	-3.75
Issuance of Common Stock	-	-	-	67.24	-
Other Financing Activities	-38.11	-46.14	-2.43	-11.05	-4.49
Financing Cash Flow	156.66	437.69	53.17	122.46	-8.24
Miscellaneous Cash Flow Adjustments	0	-	-0	-0	0
Net Cash Flow	-50.65	19.38	-11.16	15.54	27.85
Free Cash Flow	-346.5	-408.88	-151.08	-206.15	417.89
Free Cash Flow Margin	-57.26%	-17.11%	-19.90%	-10.36%	33.19%
Free Cash Flow Per Share	-1.26	-1.49	-0.57	-1.11	3.60
Cash Interest Paid	36.8	44.26	2.43	9.08	4.49
Cash Income Tax Paid	-	0.55	3.63	12.19	23.96
Levered Free Cash Flow	-407.04	-588.58	-142.82	-847.64	338.91
Unlevered Free Cash Flow	-384.05	-560.91	-140.64	-841.96	340.84
Change in Working Capital	-430.98	-707.3	-188.55	-601.52	172.55

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