Epic Energy 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	13.05	3.61	-4.31	-4.45	-6.39
Depreciation & Amortization	3.43	1.75	1.96	2.08	1.81
Other Amortization	0.02	-	-	-	-
Other Operating Activities	-3.5	-0.38	-0.44	-	-0.31
Change in Accounts Receivable	-1.9	-3.01	2.06	-2.29	-3.09
Change in Inventory	1.33	0.29	-0.07	0.32	0.4
Change in Accounts Payable	-0.88	0.1	0.2	0.31	0.25
Change in Income Taxes	0.08	0.51	-	-	-
Change in Other Net Operating Assets	-10.03	-1.99	0.81	4.45	4.11
Operating Cash Flow	1.6	0.88	0.21	0.02	-3.45
Operating Cash Flow Growth	82.67%	313.68%	1147.06%	-	-
Capital Expenditures	-	-0.11	-	-0.04	-0.06
Sale of Property, Plant & Equipment	2.89	-	-	-	-
Investment in Securities	-0.58	-0.65	-	-	3.5
Investing Cash Flow	2.31	-0.76	-	-0.04	3.44
Net Cash Flow	3.91	0.12	0.21	-0.02	-0
Free Cash Flow	1.6	0.77	0.21	-0.02	-3.5
Free Cash Flow Growth	108.32%	262.74%	-	-	-
Free Cash Flow Margin	3.76%	2.50%	1.84%	-0.16%	-24.30%
Free Cash Flow Per Share	0.22	0.11	0.03	-0.00	-0.49
Cash Income Tax Paid	0.46	-	-	-	0.31
Levered Free Cash Flow	-4.87	-7.98	-2.08	1	-2.66
Unlevered Free Cash Flow	-4.85	-7.98	-2.08	1	-2.66
Change in Working Capital	-11.41	-4.1	2.99	2.39	1.44

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