Trishakti Industries 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	35.55	6.9	5.34	5.16	1.7
Depreciation & Amortization	11.88	3.84	2.79	1.9	0.74
Other Amortization	0.18	0.1	0.04	0.06	-
Loss (Gain) From Sale of Assets	-	-	-0.19	-0.67	-
Loss (Gain) From Sale of Investments	-5.26	-0.02	-0.58	0.44	-0.02
Provision & Write-off of Bad Debts	1.05	-	-	-	-
Other Operating Activities	11.4	3.13	-1.28	-3.2	-7.12
Change in Accounts Receivable	-50.56	-30.44	-17.42	-6.61	-
Change in Inventory	81.95	-40.52	-15.3	-27.31	-
Change in Accounts Payable	-1.84	-	-	-	-
Change in Other Net Operating Assets	-41.72	39.08	34.8	28.29	10.13
Operating Cash Flow	42.64	-17.94	8.23	-1.94	5.43
Capital Expenditures	-375.53	-7.97	-1.53	-7.33	-2.66
Sale of Property, Plant & Equipment	-	-	0.35	1.22	-
Investment in Securities	-57.07	0.02	0.58	5.5	-5.92
Other Investing Activities	1.01	0.64	1.79	5.97	7.69
Investing Cash Flow	-431.58	-7.31	1.19	5.37	-0.89
Short-Term Debt Issued	93.11	23.96	-	1.5	-
Long-Term Debt Issued	207.18	-	-	-	-
Total Debt Issued	300.29	23.96	-	1.5	-
Short-Term Debt Repaid	-	-	-1.12	-	-4.21
Total Debt Repaid	-	-	-1.12	-	-4.21
Net Debt Issued (Repaid)	300.29	23.96	-1.12	1.5	-4.21
Issuance of Common Stock	127.07	-	-	-	-
Common Dividends Paid	-2.41	-2.23	-2.23	-1.49	-
Other Financing Activities	-14.92	-2.39	-0.81	-1.28	-0.78
Financing Cash Flow	410.03	19.34	-4.15	-1.26	-4.99
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0
Net Cash Flow	21.08	-5.91	5.26	2.17	-0.44
Free Cash Flow	-332.89	-25.91	6.7	-9.27	2.78
Free Cash Flow Margin	-203.14%	-1.93%	3.09%	-3.42%	32.46%
Free Cash Flow Per Share	-21.44	-1.75	0.45	-0.62	0.19
Cash Interest Paid	14.92	2.39	0.81	1.28	0.78
Cash Income Tax Paid	4.78	1.73	-0	1.2	0.58
Levered Free Cash Flow	-355.48	-30.44	6.17	-9.71	5.25
Unlevered Free Cash Flow	-346.16	-28.95	6.67	-8.91	5.74
Change in Working Capital	-12.18	-31.88	2.09	-5.63	10.13

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