VAS Infrastructure 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	-5.05	-622.59	-470.49	-491.86	-352.11
Depreciation & Amortization	0.31	1.17	1.22	2.85	2.52
Loss (Gain) From Sale of Assets	-	-	-58.25	-0.14	-
Other Operating Activities	-1.2	530.33	491.83	468.76	340.69
Change in Accounts Receivable	0.05	4.73	0.56	-3.2	7.14
Change in Inventory	-	10.73	8.69	1.83	-26.6
Change in Accounts Payable	0.3	-4.5	-3.45	-14.76	2.21
Change in Other Net Operating Assets	27.67	-25.31	758.83	111.27	29.75
Operating Cash Flow	22.09	-105.45	728.95	74.75	3.59
Operating Cash Flow Growth	-	-	875.19%	1979.83%	-86.96%
Sale of Property, Plant & Equipment	-	-	79.57	0.51	-
Investment in Securities	0	5.39	-819.93	-0.01	-
Other Investing Activities	1.21	0.12	1.8	5.03	5.65
Investing Cash Flow	1.21	5.52	-738.55	5.54	5.65
Short-Term Debt Issued	0.5	101.71	2.52	-	-
Total Debt Issued	0.5	101.71	2.52	-	-
Short-Term Debt Repaid	-	-	-	-3.72	-0.6
Long-Term Debt Repaid	-	-	-0.45	-53.17	-11.32
Total Debt Repaid	-	-	-0.45	-56.89	-11.92
Net Debt Issued (Repaid)	0.5	101.71	2.07	-56.89	-11.92
Other Financing Activities	-0.01	-0.11	-1.08	-19.7	-0.11
Financing Cash Flow	0.49	101.6	0.99	-76.58	-12.03
Miscellaneous Cash Flow Adjustments	0	-0	-0	-0	0
Net Cash Flow	23.79	1.67	-8.62	3.7	-2.79
Free Cash Flow	22.09	-105.45	728.95	74.75	3.59
Free Cash Flow Growth	-	-	875.19%	1979.83%	-86.92%
Free Cash Flow Margin	-	-	4002.12%	1032.16%	-
Free Cash Flow Per Share	1.46	-6.97	48.19	4.94	0.24
Cash Interest Paid	0.01	530.45	483.12	19.7	0.11
Cash Income Tax Paid	0.11	-	-	1.57	-
Levered Free Cash Flow	24.49	138.2	938.2	248.77	1,065
Unlevered Free Cash Flow	24.5	469.73	1,240	512.63	1,281
Change in Working Capital	28.02	-14.35	764.63	95.14	12.49

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