Shelter Infra Projects 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	2.32	-1.91	-4.04	-5.68	8.97
Depreciation & Amortization	0.95	0.95	1.12	1.34	1.35
Loss (Gain) From Sale of Assets	0.02	-	-	0.24	-
Other Operating Activities	1.4	0.11	-0.12	-0.11	0.06
Change in Accounts Receivable	4.2	-2.25	2.48	-5.05	0.1
Change in Inventory	0.4	-0.11	-1.78	-0.16	-0.43
Change in Accounts Payable	-5.27	-8.1	-0.41	12.77	0.35
Change in Other Net Operating Assets	12.11	12.91	6.13	-5.51	-11.86
Operating Cash Flow	16.14	1.59	3.37	-2.17	-1.46
Operating Cash Flow Growth	914.39%	-52.80%	-	-	-
Capital Expenditures	-0.04	-0.02	-	-	-
Sale of Property, Plant & Equipment	0.16	-	-	-	-
Other Investing Activities	55.63	-	-	-	-
Investing Cash Flow	55.75	-0.02	-	-	-
Short-Term Debt Repaid	-70.94	-3.03	-5	-	-
Long-Term Debt Repaid	-0.27	-	-	-	-
Total Debt Repaid	-71.2	-3.03	-5	-	-
Net Debt Issued (Repaid)	-71.2	-3.03	-5	-	-
Other Financing Activities	-0.04	-0.02	-	-	-
Financing Cash Flow	-71.24	-3.05	-5	-	-
Miscellaneous Cash Flow Adjustments	-	-	-0	-0	-
Net Cash Flow	0.65	-1.47	-1.63	-2.17	-1.46
Free Cash Flow	16.1	1.57	3.37	-2.17	-1.46
Free Cash Flow Growth	922.94%	-53.31%	-	-	-
Free Cash Flow Margin	64.09%	8.91%	23.56%	-9.13%	-4.95%
Free Cash Flow Per Share	4.51	0.44	0.94	-0.61	-0.41
Cash Interest Paid	0.04	0.02	-	-	-
Cash Income Tax Paid	-	-	0.19	2.03	1.61
Levered Free Cash Flow	10.08	79.56	6.37	2.38	18.15
Unlevered Free Cash Flow	10.6	80.01	8.39	2.53	18.51
Change in Working Capital	11.45	2.44	6.41	2.04	-11.84

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