Saboo Sodium Chloro Limited (BOM:530461)

Saboo Sodium Chloro 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	3.15	2.3	0.87	0.24	-6.87
Depreciation & Amortization	18.22	21.55	14.02	13.1	14.68
Loss (Gain) From Sale of Assets	-	-	0.75	0.22	0.14
Other Operating Activities	22.37	22.21	23.91	29.25	39.12
Change in Accounts Receivable	27.2	-42.63	16.36	-14.88	-49.19
Change in Inventory	-16.67	-55.16	-28.1	87.13	-19.84
Change in Accounts Payable	15.87	5.51	-3.3	-3.45	-
Change in Other Net Operating Assets	-194.6	98.07	-48.19	-93.11	-18.44
Operating Cash Flow	-124.46	51.85	-23.68	18.48	-40.4
Capital Expenditures	-10.41	-5.88	-12.22	-6.13	-0.19
Sale of Property, Plant & Equipment	-	21.78	0.75	-	-
Investment in Securities	-	-	-	-	0.04
Other Investing Activities	-	-	-	-	-0.32
Investing Cash Flow	-10.41	15.9	-11.47	-6.13	44.95
Long-Term Debt Issued	50.2	-	-	30.55	30.89
Total Debt Issued	50.2	-	-	30.55	30.89
Short-Term Debt Repaid	-	-	-	-	-3.71
Long-Term Debt Repaid	-	-	-42.95	-	-
Total Debt Repaid	-	-	-42.95	-	-3.71
Net Debt Issued (Repaid)	50.2	-	-42.95	30.55	27.18
Issuance of Common Stock	-	-	178.19	-	-
Other Financing Activities	-24.34	-18.98	-23	-24.7	-30.33
Financing Cash Flow	25.86	-18.98	112.24	5.85	-3.16
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0
Net Cash Flow	-109.01	48.76	77.08	18.2	1.39
Free Cash Flow	-134.87	45.97	-35.91	12.35	-40.59
Free Cash Flow Margin	-24.51%	8.88%	-7.27%	1.56%	-13.31%
Free Cash Flow Per Share	-3.00	1.00	-0.83	0.51	-1.68
Cash Interest Paid	24.34	18.98	23	24.7	30.33
Cash Income Tax Paid	2.49	3.4	0.78	0.04	0.3
Levered Free Cash Flow	-75.5	13.89	-35.71	63.33	-28.18
Unlevered Free Cash Flow	-60.28	25.65	-21.63	79.06	-9.22
Change in Net Working Capital	83.28	1.51	35.77	-58.91	43.76

Updated Jan 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.