Pratiksha Chemicals 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	-76.65	0.53	0.88	5.22	4.66
Depreciation & Amortization	2.38	3.1	3.56	3.63	2.82
Other Operating Activities	13.12	3.26	1.64	0.08	-0.57
Change in Accounts Receivable	20.76	-8.58	-19.45	0.19	0.08
Change in Inventory	60.12	-22.85	-53.75	-6.51	-0.14
Change in Accounts Payable	-22.6	22.45	35.78	2.73	-0.58
Change in Other Net Operating Assets	-0.15	1.05	1.11	0.4	0.53
Operating Cash Flow	-3.01	-1.04	-30.24	5.75	6.8
Operating Cash Flow Growth	-	-	-	-15.56%	-65.31%
Capital Expenditures	-	-0.04	-2.75	-3.18	-5.79
Sale of Property, Plant & Equipment	2.58	-	-	-	-
Investment in Securities	0.01	-	-	-	-
Other Investing Activities	3.4	-0.03	-10.1	-3.4	-1.41
Investing Cash Flow	5.99	-0.07	-12.85	-6.58	-7.19
Short-Term Debt Issued	35.22	-	-	-	-
Long-Term Debt Issued	-	0.28	34.17	4.18	0.74
Total Debt Issued	35.22	0.28	34.17	4.18	0.74
Long-Term Debt Repaid	-34.46	-	-	-	-
Net Debt Issued (Repaid)	0.76	0.28	34.17	4.18	0.74
Common Dividends Paid	-	-	-	-2.79	-
Other Financing Activities	-3.59	-3.2	-1.86	-0.24	-0.36
Financing Cash Flow	-2.83	-2.92	32.31	1.15	0.38
Miscellaneous Cash Flow Adjustments	-0	-0	-	-0	0
Net Cash Flow	0.16	-4.03	-10.78	0.32	-0.01
Free Cash Flow	-3.01	-1.08	-32.98	2.56	1.02
Free Cash Flow Growth	-	-	-	151.52%	-94.39%
Free Cash Flow Margin	-4.96%	-1.05%	-33.89%	1.56%	0.90%
Free Cash Flow Per Share	-0.54	-0.19	-5.92	0.46	0.18
Cash Interest Paid	3.54	2.9	1.36	0.03	0.14
Cash Income Tax Paid	-1.06	0.55	0.55	1.08	0.53
Levered Free Cash Flow	27.06	-4.09	-20.26	1.12	1.11
Unlevered Free Cash Flow	29.27	-2.28	-19.41	1.14	1.2
Change in Working Capital	58.14	-7.93	-36.32	-3.18	-0.12

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