Khandwala Securities 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	-8	1.74	4.43	1.19	-16.51
Depreciation & Amortization, Total	2.8	3.13	2.95	2.86	2.78
Gain (Loss) On Sale of Investments	1.39	0.33	0.72	0.15	0.39
Change in Accounts Receivable	48.43	-82.09	14.96	-38.92	-32.8
Change in Other Net Operating Assets	-34.55	49.83	-92.3	62.33	39.58
Other Operating Activities	34.15	10.31	1.14	5.49	5.02
Operating Cash Flow	40.24	-17.42	-72.35	33.03	-2.06
Capital Expenditures	-	-3.59	-5.91	-0.3	-1.3
Investment in Securities	-82.26	-9.95	-10.75	4.17	1.53
Other Investing Activities	7.46	1.82	1.59	1.17	1.52
Investing Cash Flow	-39.36	-11.72	-15.07	5.04	1.76
Long-Term Debt Issued	3.94	1.8	-	-	7.01
Long-Term Debt Repaid	-	-	-2.09	-4.78	-
Total Debt Repaid	-	-	-2.09	-4.78	-
Net Debt Issued (Repaid)	3.94	1.8	-2.09	-4.78	7.01
Other Financing Activities	-1.08	-2.72	-3.37	-7.11	-7.4
Financing Cash Flow	2.85	-0.91	84.05	-11.88	-15.39
Net Cash Flow	3.73	-30.05	-3.38	26.18	-15.69
Free Cash Flow	40.24	-21.01	-78.26	32.73	-3.36
Free Cash Flow Margin	39.34%	-24.79%	-127.06%	57.64%	-10.91%
Free Cash Flow Per Share	2.64	-1.38	-5.13	2.74	-0.28
Cash Interest Paid	0.83	2.14	2.86	6.74	6.88

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