Kaiser Corporation Limited (BOM:531780)

Kaiser Corporation 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	-28.67	-10.71	3.22	1.38	5.49	9.35
Depreciation & Amortization	1.35	1.56	1.73	2.04	2.06	2.25
Other Amortization	0.02	0.02	-	-	-	0.13
Loss (Gain) From Sale of Assets	-	-	0.02	-	-	-0.01
Provision & Write-off of Bad Debts	1.54	12.17	3.02	-	1.15	2.39
Other Operating Activities	-28.41	-12.3	17.11	15.46	15.49	12.33
Change in Accounts Receivable	-34.82	-0.97	79.62	-27.38	9.86	-100.7
Change in Inventory	56.08	18.12	-55.96	-32.85	-11.15	1.88
Change in Accounts Payable	-19.24	-0.71	-56.67	7.77	15.72	66.81
Change in Income Taxes	0.29	-0.61	-2.1	-2.13	-3.84	-
Change in Other Net Operating Assets	-6.54	-57.32	1.7	7.75	-9.08	-
Operating Cash Flow	-58.42	-50.77	-8.31	-27.97	25.7	-5.58
Capital Expenditures	-0.09	-0.41	-0.64	-0.8	-1.25	-0.53
Sale of Property, Plant & Equipment	-	-	-	-	-	0.01
Investment in Securities	8.99	5.4	4.99	-6.97	2.73	-0.78
Other Investing Activities	0.94	1.09	1.05	0.78	0.57	0.31
Investing Cash Flow	9.85	6.08	5.4	-6.99	2.05	-1
Short-Term Debt Issued	-	62.57	20.45	44.83	-	14.17
Total Debt Issued	68.62	62.57	20.45	44.83	-	14.17
Short-Term Debt Repaid	-	-	-	-	-18.16	-
Total Debt Repaid	-	-	-	-	-18.16	-
Net Debt Issued (Repaid)	68.62	62.57	20.45	44.83	-18.16	14.17
Other Financing Activities	-20.02	-18.99	-16.45	-11.18	-9.03	-6.63
Financing Cash Flow	48.6	43.58	4	33.65	-27.19	7.54
Miscellaneous Cash Flow Adjustments	-	-	0	0	0	0
Net Cash Flow	0.03	-1.12	1.09	-1.31	0.56	0.97
Free Cash Flow	-58.51	-51.18	-8.95	-28.77	24.45	-6.11
Free Cash Flow Margin	-45.01%	-25.85%	-3.50%	-15.26%	7.40%	-2.60%
Free Cash Flow Per Share	-1.11	-0.97	-0.17	-0.55	0.47	-0.12
Cash Interest Paid	17.4	16.37	15.31	11.18	9.03	6.63
Cash Income Tax Paid	-	-	-	-	0.88	0.49
Levered Free Cash Flow	-54.63	-51.2	-15.51	-48.77	19.63	-19.38
Unlevered Free Cash Flow	-42.12	-39.33	-5.94	-43.13	23.97	-14.67
Change in Working Capital	-4.25	-41.5	-33.42	-46.84	1.5	-32.01

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.