El Forge 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	18	22.98	711.22	-23.07	-39.69	-22.83
Depreciation & Amortization	18.14	17.97	18.33	48.87	61.73	61.15
Other Amortization	0.41	0.41	0.09	-	-	-
Loss (Gain) From Sale of Assets	0.01	-1.43	-1.07	-0.15	-16.52	0.04
Loss (Gain) From Sale of Investments	-	-	-	-	-	37.23
Other Operating Activities	3.09	2.5	3.45	3.98	4.33	-69.21
Change in Accounts Receivable	-31.21	-6.79	-16.59	-17.91	-6.28	19.18
Change in Inventory	1.93	4.59	3.8	1.21	-7.07	105.55
Change in Other Net Operating Assets	20.95	-16.18	-707.03	20.47	3.65	-68.69
Operating Cash Flow	31.32	24.05	12.2	33.4	0.16	62.41
Operating Cash Flow Growth	20.06%	97.18%	-63.49%	21041.77%	-99.75%	-70.32%
Capital Expenditures	-18.59	-13.6	-3.56	-18.42	-8.88	-4.62
Sale of Property, Plant & Equipment	-	2.4	1.39	0.58	0.76	0
Investment in Securities	-	-	-	-	17.18	0.15
Other Investing Activities	0.5	2.29	1.34	-2.55	1.04	1.7
Investing Cash Flow	-18.08	-8.9	-0.84	-20.39	10.1	-2.78
Short-Term Debt Repaid	-	-	-	-	-	-48.58
Total Debt Repaid	-	-	-	-	-	-48.58
Net Debt Issued (Repaid)	-	-	-	-	-	-48.58
Other Financing Activities	-3.59	-4.79	-4.78	-3.98	-4.33	-4.62
Financing Cash Flow	-3.59	-4.79	-4.78	-3.98	-4.33	-53.19
Miscellaneous Cash Flow Adjustments	-	-	0	-0	-0	-
Net Cash Flow	9.64	10.35	6.58	9.03	5.92	6.45
Free Cash Flow	12.73	10.45	8.63	14.98	-8.73	57.79
Free Cash Flow Growth	-33.04%	21.10%	-42.39%	-	-	-72.27%
Free Cash Flow Margin	1.66%	1.37%	1.26%	2.56%	-2.15%	21.07%
Free Cash Flow Per Share	0.63	0.51	0.42	0.74	-0.43	2.84
Cash Interest Paid	3.49	4.69	4.69	3.98	4.33	4.52
Levered Free Cash Flow	-5.64	-1.02	26.13	24.92	7.35	-772.59
Unlevered Free Cash Flow	-2.58	1.91	29.07	27.35	10	-769.76
Change in Working Capital	-8.33	-18.38	-719.82	3.77	-9.7	56.03

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