Fundviser Capital (India) Limited (BOM:530197)

Model N 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	15.83	4.43	-0.1	-0.33	5.24
Depreciation & Amortization	0.26	-	-	-	-
Loss (Gain) From Sale of Investments	-0.11	-5.5	-0.8	-	-5.83
Other Operating Activities	5.45	-0.81	-1.37	-2.47	-1.69
Change in Accounts Receivable	-153.89	-1.71	-	-	-
Change in Inventory	-12.89	-	-	-	-
Change in Accounts Payable	7.61	-0.04	0.18	-0.19	-0.17
Change in Other Net Operating Assets	36.28	-24.18	-0.01	19.46	-19.9
Operating Cash Flow	-101.46	-27.8	-2.1	16.46	-22.35
Capital Expenditures	-2.92	-	-	-	-
Sale (Purchase) of Real Estate	-	-	-	-	18.99
Investment in Securities	-91.41	9.33	2.89	-30.05	-
Other Investing Activities	3.99	2.34	1.42	1.72	2.5
Investing Cash Flow	-90.34	11.67	4.3	-28.33	21.49
Short-Term Debt Issued	36.04	-	-	-	-
Total Debt Issued	36.04	-	-	-	-
Net Debt Issued (Repaid)	36.04	-	-	-	-
Issuance of Common Stock	73.04	45.14	-	-	-
Other Financing Activities	29.46	18.5	-	-	-
Financing Cash Flow	138.53	63.65	-	-	-
Miscellaneous Cash Flow Adjustments	-0	-0	-0	-	-
Net Cash Flow	-53.27	47.52	2.21	-11.87	-0.86
Free Cash Flow	-104.38	-27.8	-2.1	16.46	-22.35
Free Cash Flow Margin	-30.98%	-285.52%	-94.61%	959.88%	-268.17%
Free Cash Flow Per Share	-29.67	-6.23	-0.53	4.46	-6.06
Cash Interest Paid	1.21	-	-	-	-
Cash Income Tax Paid	4.05	1.11	-0.03	0.99	0.33
Levered Free Cash Flow	-101.37	-22.36	-0.04	18.5	-14.38
Unlevered Free Cash Flow	-100.61	-22.36	-0.04	18.5	-14.38
Change in Working Capital	-122.89	-25.93	0.17	19.27	-20.07

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