Shri Bajrang Alliance 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	325.98	408.63	341.71	720.68	307.87
Depreciation & Amortization	32.08	30.51	27.85	26.01	20.8
Loss (Gain) From Sale of Assets	0.44	-0	-	-	-1.17
Provision & Write-off of Bad Debts	-2.93	-0.99	4.18	0.4	0.71
Other Operating Activities	-299.25	-369.88	-258.45	-630.65	-237.2
Change in Accounts Receivable	292.74	95.91	-415.3	58.31	273.26
Change in Inventory	-315.75	-94.94	-162.76	74.34	-36.23
Change in Accounts Payable	249.94	-152.81	165.98	-96.07	-346.1
Change in Other Net Operating Assets	-519.84	86.13	271.44	57.23	35.56
Operating Cash Flow	-236.59	2.56	-25.36	210.25	17.5
Operating Cash Flow Growth	-	-	-	1101.15%	-76.79%
Capital Expenditures	-39.42	-65.14	-	-23.56	-71.42
Sale of Property, Plant & Equipment	-	-	2.72	1.21	1.21
Sale (Purchase) of Real Estate	-	-	80	-	-
Investment in Securities	-108.78	78.81	-132.93	-31.36	-
Other Investing Activities	3.12	-79.89	-0.21	0.65	1.85
Investing Cash Flow	-145.08	-66.22	-50.41	-53.06	-68.37
Short-Term Debt Issued	231.44	110.85	238.58	-	-
Long-Term Debt Issued	150	-	-	-	138.09
Total Debt Issued	381.44	110.85	238.58	-	138.09
Short-Term Debt Repaid	-	-	-	-97.83	-62.12
Long-Term Debt Repaid	-	-57.92	-111.81	-31.44	-
Total Debt Repaid	-	-57.92	-111.81	-129.27	-62.12
Net Debt Issued (Repaid)	381.44	52.93	126.77	-129.27	75.97
Other Financing Activities	-12.37	23.13	-53.09	-25.79	-24.9
Financing Cash Flow	369.07	76.06	73.68	-155.05	51.07
Miscellaneous Cash Flow Adjustments	-0.77	-	-	-0	-
Net Cash Flow	-13.38	12.4	-2.09	2.14	0.21
Free Cash Flow	-276.02	-62.59	-25.36	186.69	-53.92
Free Cash Flow Margin	-6.93%	-1.10%	-0.48%	10.84%	-2.52%
Free Cash Flow Per Share	-30.67	-6.95	-2.82	20.74	-5.99
Cash Interest Paid	12.32	9.49	22.5	26.33	43.91
Cash Income Tax Paid	5.07	15.1	6.22	4.25	0.13
Levered Free Cash Flow	-287.83	-80.98	-67	176.9	-189.7
Unlevered Free Cash Flow	-286.43	-76.3	-53.07	190.73	-162.27
Change in Working Capital	-292.91	-65.7	-140.65	93.81	-73.51

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