ASM Technologies 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	262.25	-43.04	95.5	146.09	85.14
Depreciation & Amortization	84.14	98.51	79.64	43.76	35.54
Other Amortization	14.8	15.12	5.7	0.66	0.15
Loss (Gain) From Sale of Assets	1.46	-	-0.4	-	-0.01
Loss (Gain) From Sale of Investments	-9.33	-8	-11.47	0.45	-6.01
Other Operating Activities	148.39	-27.07	25.77	1.88	37.92
Change in Accounts Receivable	-775.36	31.24	19.39	-66.53	-89.6
Change in Inventory	-143.08	-2.81	61.19	-33.8	-21.83
Change in Accounts Payable	117.29	-42.91	-63.29	41.59	74.72
Change in Other Net Operating Assets	64.61	-27.1	-9.83	5.11	-73.7
Operating Cash Flow	-234.83	-6.06	202.2	139.21	42.32
Operating Cash Flow Growth	-	-	45.25%	228.95%	-
Capital Expenditures	-266.02	-28.25	-195.21	-74.67	-60.35
Sale of Property, Plant & Equipment	3.4	-	0.34	-	0.07
Cash Acquisitions	-33.63	-28.27	-24.08	-6.97	-
Divestitures	-	-	-	-	0.88
Investment in Securities	-12.16	-4.11	-25.66	-42.42	-51.05
Other Investing Activities	635.38	-597.26	-6.52	36	21.65
Investing Cash Flow	326.97	-657.89	-251.13	-88.06	-88.8
Short-Term Debt Issued	173.54	-	24.28	121.78	62.73
Long-Term Debt Issued	-	165.8	163.95	-	122.57
Total Debt Issued	173.54	165.8	188.23	121.78	185.3
Short-Term Debt Repaid	-	-22.4	-	-	-
Long-Term Debt Repaid	-135.09	-110.4	-52.79	-38.63	-58.56
Total Debt Repaid	-135.09	-132.8	-52.79	-38.63	-58.56
Net Debt Issued (Repaid)	38.45	33	135.44	83.15	126.74
Issuance of Common Stock	10.97	786.18	31.85	-	-
Common Dividends Paid	-22.93	-44.71	-55.72	-89.36	-31.59
Other Financing Activities	-117.88	-98.74	-71.91	-55.73	-25.28
Financing Cash Flow	-91.39	675.73	39.66	-61.94	69.87
Net Cash Flow	0.75	11.78	-9.27	-10.79	23.39
Free Cash Flow	-500.85	-34.31	6.99	64.54	-18.03
Free Cash Flow Growth	-	-	-89.17%	-	-
Free Cash Flow Margin	-17.31%	-1.68%	0.32%	3.37%	-1.31%
Free Cash Flow Per Share	-34.57	-3.18	0.68	6.45	-1.80
Cash Interest Paid	117.88	98.74	71.91	55.73	28.28
Cash Income Tax Paid	6.19	55.01	54.4	57.84	29.5
Levered Free Cash Flow	-802.04	-15.51	-35.71	-9.22	-106.29
Unlevered Free Cash Flow	-732.28	45.04	7.49	25.68	-88.59
Change in Working Capital	-736.54	-41.58	7.46	-53.63	-110.41

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.