Vikram Thermo (India) 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	80.99	253.79	169.13	86.9	120.66
Depreciation & Amortization	25.16	24.25	31.78	27.45	19.75
Other Amortization	0.07	0.13	0.29	0.44	0.27
Loss (Gain) From Sale of Assets	-0.52	-0.97	-0.09	-1.75	0.07
Loss (Gain) From Sale of Investments	-9.68	-9.12	-4.8	-4.53	-1.3
Provision & Write-off of Bad Debts	-2.68	5.11	0.23	5.03	9.46
Other Operating Activities	227.67	20.54	14.81	5.76	9.45
Change in Accounts Receivable	-73.88	-64.66	-97.3	-42.24	-11.64
Change in Inventory	-4.54	-47.33	17.12	-25.6	-16.93
Change in Accounts Payable	31.87	20.29	10.03	8.18	7.34
Change in Other Net Operating Assets	-38.99	19.48	-10.65	0.73	11.35
Operating Cash Flow	236.42	232.04	130.54	60.37	148.46
Operating Cash Flow Growth	1.89%	77.75%	116.25%	-59.34%	13.97%
Capital Expenditures	-408.06	-53.99	-127.58	-67.21	-107.61
Sale of Property, Plant & Equipment	0.59	1.95	0.14	1.16	1.82
Sale (Purchase) of Intangibles	-0.19	-0.03	-0.04	-	-
Investment in Securities	159.32	-28.5	-	-	-88.93
Other Investing Activities	14.3	-13.78	1.23	1.42	1.13
Investing Cash Flow	-224.04	-94.35	-126.26	-74.63	-193.59
Short-Term Debt Issued	16.86	-	53.58	38.58	4.05
Long-Term Debt Issued	-	0.03	0.49	40.5	66.53
Total Debt Issued	16.86	0.03	54.07	79.08	70.57
Short-Term Debt Repaid	-	-96.21	-	-	-
Long-Term Debt Repaid	-23.32	-18.52	-18.08	-34.22	-24.35
Total Debt Repaid	-23.32	-114.73	-18.08	-34.22	-24.35
Net Debt Issued (Repaid)	-6.46	-114.7	35.99	44.86	46.23
Common Dividends Paid	-23.52	-15.68	-9.41	-9.41	-9.41
Other Financing Activities	-9.59	-11.49	-11.7	-8.85	-5.29
Financing Cash Flow	-39.57	-141.88	14.89	26.61	31.54
Miscellaneous Cash Flow Adjustments	0	-	0	-	-0
Net Cash Flow	-27.19	-4.19	19.17	12.35	-13.6
Free Cash Flow	-171.64	178.04	2.96	-6.84	40.85
Free Cash Flow Growth	-	5912.97%	-	-	-6.68%
Free Cash Flow Margin	-13.60%	17.58%	0.27%	-0.74%	5.55%
Free Cash Flow Per Share	-5.47	5.68	0.09	-0.22	1.30
Cash Interest Paid	6.51	9.84	10.79	7.58	5.29
Cash Income Tax Paid	123.58	85.85	55.07	32.55	36.69
Levered Free Cash Flow	-205.47	100.18	-23.48	-39.55	26.57
Unlevered Free Cash Flow	-201.4	106.33	-16.73	-34.81	29.33
Change in Working Capital	-85.54	-72.23	-80.8	-58.93	-9.88

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.