Sparc Electrex Limited (BOM:531370)

Sparc Electrex Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-22.85	-15.2	0.98	6.97	21.18	-20.03
Depreciation & Amortization	0	0	0	-	0	0.01
Loss (Gain) From Sale of Assets	-4.48	-	-	-4.09	-	-
Other Operating Activities	0.97	1.11	4.61	0.82	-18.23	-0.54
Change in Accounts Receivable	32.28	0.6	-58.51	-19.52	-16.96	-
Change in Inventory	3.75	-0.35	-14.94	-8.9	-5.94	-0.03
Change in Accounts Payable	12.33	10.13	-9.68	7.65	16.71	-0.01
Change in Income Taxes	-0.15	-	-	0.01	-0.75	0.01
Change in Other Net Operating Assets	-28.67	-25.21	-11.61	3.32	1.05	19.42
Operating Cash Flow	-6.82	-28.94	-89.15	-13.76	-2.93	-1.16
Capital Expenditures	-	-	-	-0.01	-10.62	-
Sale of Property, Plant & Equipment	15.1	-	-	4.98	-	-
Other Investing Activities	-	-	0.14	0.01	0.26	0.48
Investing Cash Flow	15.1	-	0.14	4.98	-10.36	0.48
Short-Term Debt Issued	-	-	-	-	21.04	0.53
Long-Term Debt Issued	-	-	-	3.42	-	-
Total Debt Issued	-0.04	-	-	3.42	21.04	0.53
Long-Term Debt Repaid	-	-0.38	-15.18	-	-	-
Net Debt Issued (Repaid)	-8.55	-0.38	-15.18	3.42	21.04	0.53
Issuance of Common Stock	-	23.68	119.15	-	-	-
Other Financing Activities	-1.1	-1.1	-1.52	-	-	-
Financing Cash Flow	-9.65	22.2	102.46	3.42	21.04	0.53
Miscellaneous Cash Flow Adjustments	-0	-0	-	-	0	-0
Net Cash Flow	-1.37	-6.75	13.45	-5.36	7.74	-0.15
Free Cash Flow	-6.82	-28.94	-89.15	-13.77	-13.56	-1.16
Free Cash Flow Margin	-32.42%	-79.05%	-120.64%	-28.40%	-10.31%	-
Free Cash Flow Per Share	-0.55	-2.32	-4.56	-2.82	-2.77	-0.24
Cash Interest Paid	1.1	1.1	1.52	-	-	-
Levered Free Cash Flow	5.07	-24.3	-89	-10.66	-14.47	-12.96
Unlevered Free Cash Flow	5.84	-23.61	-88.05	-10.66	-14.47	-12.96
Change in Working Capital	19.54	-14.84	-94.74	-17.45	-5.88	19.39

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