Unique Organics Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	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	76.37	105.41	63.42	38.28	0.19	0.51
Depreciation & Amortization	2.32	2.13	1.71	1.64	1.65	1.59
Other Amortization	0	0	0	0	0.01	0.03
Loss (Gain) From Sale of Assets	-	-	-0.25	-	-0.02	-
Other Operating Activities	-0.5	7.39	0.13	0.92	0.18	0.06
Change in Accounts Receivable	1.29	-42.57	149.34	-46.77	-53.48	9.58
Change in Inventory	19.72	25.68	-17.26	1.92	-27.62	7.04
Change in Accounts Payable	-23.93	-3.83	-36.72	23.8	12.34	-9.11
Change in Other Net Operating Assets	-16.36	49.67	-39.84	9.72	-2.98	-15.54
Operating Cash Flow	58.91	143.88	120.53	29.51	-69.74	-5.84
Operating Cash Flow Growth	-49.51%	19.37%	308.49%	-	-	-
Capital Expenditures	-3.07	-7.21	-6.26	-0.53	-0.79	-1.01
Other Investing Activities	-9.43	-7.52	-0.45	-0.1	-	-
Investing Cash Flow	-12.5	-14.73	-6.71	-0.62	-0.79	-1.01
Long-Term Debt Issued	-	-	-	-	68.72	6.2
Total Debt Issued	-5.42	-	-	-	68.72	6.2
Long-Term Debt Repaid	-	-14.58	-74.59	-29.81	-	-
Total Debt Repaid	-14.58	-14.58	-74.59	-29.81	-	-
Net Debt Issued (Repaid)	-20	-14.58	-74.59	-29.81	68.72	6.2
Financing Cash Flow	-20	-14.58	-74.59	-29.81	68.72	6.2
Net Cash Flow	26.42	114.57	39.24	-0.93	-1.8	-0.65
Free Cash Flow	55.84	136.67	114.28	28.98	-70.52	-6.85
Free Cash Flow Growth	-47.26%	19.60%	294.34%	-	-	-
Free Cash Flow Margin	4.17%	9.17%	5.66%	1.59%	-7.35%	-1.13%
Free Cash Flow Per Share	9.38	22.96	19.20	4.87	-11.85	-1.15
Cash Income Tax Paid	33.47	33.47	22.06	15.3	0.23	0.48
Levered Free Cash Flow	17.04	96.24	90.84	4.61	-74.3	-6.44
Unlevered Free Cash Flow	19.41	97.81	93.8	8.07	-71.1	-3.08
Change in Working Capital	-19.29	28.95	55.53	-11.33	-71.74	-8.03

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