Epic Energy Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Sep '24 Sep 30, 2024	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	Mar '20 Mar 31, 2020	2019 - 2015
Net Income	7.49	3.61	-4.31	-4.45	-6.39	-3.29	Upgrade
Depreciation & Amortization	1.78	1.75	1.96	2.08	1.81	3.76	Upgrade
Other Operating Activities	-0.84	-0.38	-0.44	-	-0.31	-0.64	Upgrade
Change in Accounts Receivable	-1.82	-3.01	2.06	-2.29	-3.09	-0.31	Upgrade
Change in Inventory	-0.2	0.29	-0.07	0.32	0.4	2.82	Upgrade
Change in Accounts Payable	-0.72	0.1	0.2	0.31	0.25	0.15	Upgrade
Change in Income Taxes	1.24	0.51	-	-	-	-	Upgrade
Change in Other Net Operating Assets	-5.05	-1.99	0.81	4.45	4.11	-2.76	Upgrade
Operating Cash Flow	1.88	0.88	0.21	0.02	-3.45	-0.26	Upgrade
Operating Cash Flow Growth	525.33%	313.68%	1147.06%	-	-	-	Upgrade
Capital Expenditures	-0.18	-0.11	-	-0.04	-0.06	-	Upgrade
Investment in Securities	-0.25	-0.65	-	-	3.5	-	Upgrade
Investing Cash Flow	-0.43	-0.76	-	-0.04	3.44	-	Upgrade
Net Cash Flow	1.45	0.12	0.21	-0.02	-0	-0.26	Upgrade
Free Cash Flow	1.7	0.77	0.21	-0.02	-3.5	-0.26	Upgrade
Free Cash Flow Growth	466.67%	262.74%	-	-	-	-	Upgrade
Free Cash Flow Margin	5.13%	2.50%	1.84%	-0.16%	-24.30%	-1.49%	Upgrade
Free Cash Flow Per Share	0.24	0.11	0.03	-0.00	-0.49	-0.04	Upgrade
Cash Income Tax Paid	0.46	-	-	-	0.31	0.5	Upgrade
Levered Free Cash Flow	-7.66	-7.98	-2.08	1	-2.66	2.9	Upgrade
Unlevered Free Cash Flow	-7.66	-7.98	-2.08	1	-2.66	2.9	Upgrade
Change in Net Working Capital	13.64	11.6	1.08	-1.99	0.27	-1.24	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.