Shakti Press 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	0.67	4.79	6.24	5.43	38.28
Depreciation & Amortization	8.61	8.47	9.38	8.01	2.57
Loss (Gain) From Sale of Assets	-	-	-	-	-34.57
Other Operating Activities	11.37	9.44	6.79	6.72	7.07
Change in Accounts Receivable	-5.03	-32.56	-6.96	-39.5	-4.89
Change in Inventory	7.1	5.45	-8.82	15.06	-9.97
Change in Accounts Payable	1.51	2.38	-10.2	-8.91	3.82
Change in Other Net Operating Assets	0.07	1.13	-4.37	-1.2	-1.34
Operating Cash Flow	24.3	-0.92	-7.94	-14.39	0.96
Capital Expenditures	-5.14	-2.3	-	-	-0.12
Sale of Property, Plant & Equipment	-	-	-	-	99.6
Cash Acquisitions	-	-	-	-	-0.25
Investment in Securities	-0.53	1.78	14.41	22.94	-2.97
Other Investing Activities	-4.91	0.11	1.13	0.3	1.2
Investing Cash Flow	-10.59	-0.41	15.54	23.24	97.45
Long-Term Debt Issued	-	9.36	-	-	-
Long-Term Debt Repaid	-19.71	-	-17.74	-5.21	-98.45
Net Debt Issued (Repaid)	-19.71	9.36	-17.74	-5.21	-98.45
Other Financing Activities	-16.61	-9.61	-6.94	-7.02	-6.26
Financing Cash Flow	-36.31	-0.26	-24.68	-12.23	-104.71
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	-22.6	-1.58	-17.07	-3.38	-6.3
Free Cash Flow	19.16	-3.21	-7.94	-14.39	0.84
Free Cash Flow Margin	14.70%	-2.77%	-9.58%	-14.51%	0.95%
Free Cash Flow Per Share	5.43	-0.91	-2.25	-4.08	0.24
Cash Interest Paid	11.46	9.61	6.94	6.83	6.23
Levered Free Cash Flow	15.31	-13.08	-17.07	-23.16	-6.14
Unlevered Free Cash Flow	22.35	-7.09	-12.82	-18.95	-2.31
Change in Working Capital	3.65	-23.6	-30.35	-34.55	-12.38

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