Sarthak Industries Limited (BOM:531930)

Sarthak Industries Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	28.27	6.76	7.59	16.79	20.92
Depreciation & Amortization	3.58	4.83	7.07	7.99	6.6
Other Amortization	-	0.01	0.02	0.03	0.04
Loss (Gain) on Equity Investments	0.52	0.05	-	-	-
Provision & Write-off of Bad Debts	-0.21	0.02	0.93	-0.04	-0.44
Other Operating Activities	3.57	-26.85	-12.54	-10.81	-5.37
Change in Accounts Receivable	-139.21	137.36	-7.59	-56.01	33.51
Change in Inventory	-161.46	-0.79	26.31	24.48	-26.78
Change in Accounts Payable	116.46	-141.56	-98.7	42.33	51.88
Operating Cash Flow	-148.49	-20.18	-76.92	24.76	80.36
Operating Cash Flow Growth	-	-	-	-69.18%	-
Capital Expenditures	-0.15	-0.08	-6.35	-57.71	-106.33
Investment in Securities	-17.4	-30.5	0.01	-	-
Other Investing Activities	15.24	122.68	95.33	19.36	15.6
Investing Cash Flow	164.47	50.91	88.98	-38.35	-90.73
Long-Term Debt Issued	49.95	-	-	34.41	5.5
Long-Term Debt Repaid	-13.42	-13.32	-7.86	-3.14	-2.03
Net Debt Issued (Repaid)	36.53	-13.32	-7.86	31.27	3.47
Other Financing Activities	-12.21	-6.85	-9.38	-12.28	-9.19
Financing Cash Flow	24.33	-20.16	-17.25	18.98	-5.73
Net Cash Flow	40.31	10.57	-5.18	5.4	-16.1
Free Cash Flow	-148.64	-20.26	-83.27	-32.94	-25.97
Free Cash Flow Margin	-7.27%	-6.66%	-14.29%	-2.01%	-1.94%
Free Cash Flow Per Share	-15.98	-2.18	-8.96	-3.54	-2.79
Cash Interest Paid	12.21	4.78	6.63	7.46	3.32
Cash Income Tax Paid	3.29	3.7	6.39	10.85	8.12
Levered Free Cash Flow	5.33	-52.66	-44.54	-33.16	-30.08
Unlevered Free Cash Flow	12.96	-49.67	-40.4	-28.5	-28.01
Change in Working Capital	-184.21	-4.99	-79.98	10.8	58.6

Updated Jan 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.