Gothi Plascon (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	16.29	15.34	16.54	18.24	16.21
Depreciation & Amortization	3.63	3.57	3.63	3.29	3.17
Gain (Loss) on Sale of Assets	-0.17	-	-	-	-
Change in Accounts Receivable	-	0	0.02	0.01	-0.03
Change in Other Net Operating Assets	8.87	3.79	1.77	-9.28	-9.69
Other Operating Activities	0.36	0.08	0.48	0.28	0.33
Operating Cash Flow	28.98	22.8	22.45	12.54	9.92
Operating Cash Flow Growth	27.09%	1.54%	79.01%	26.41%	-35.61%
Acquisition of Real Estate Assets	-29.65	-	-0.6	-7.49	-0.46
Sale of Real Estate Assets	5.31	-	-	-	-
Net Sale / Acq. of Real Estate Assets	-24.34	-	-0.6	-7.49	-0.46
Other Investing Activities	-5.89	-	-0.3	-0.04	-0.1
Investing Cash Flow	-30.24	-	-0.9	-7.52	-0.56
Long-Term Debt Issued	22.4	-	-	4.19	-
Long-Term Debt Repaid	-1.52	-1.38	-1.3	-	-
Net Debt Issued (Repaid)	20.88	-1.38	-1.3	4.19	-
Common Dividends Paid	-20.4	-20.4	-20.4	-10.2	-10.2
Other Financing Activities	-0.42	-0	-	-	-
Miscellaneous Cash Flow Adjustments	-	-	-0	-	-
Net Cash Flow	-1.19	1.02	-0.15	-0.99	-0.84
Cash Income Tax Paid	6.14	5.31	5.4	5.9	5.22
Levered Free Cash Flow	-5.7	18.33	19.24	9.26	6.94
Unlevered Free Cash Flow	-4.84	18.77	19.46	9.28	7
Change in Working Capital	8.87	3.81	1.79	-9.26	-9.79

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