Epuja Spiritech Limited (BOM:532092)

Epuja Spiritech 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	-10.63	1.55	-4.8	-2.23	0.43	2.29
Depreciation & Amortization	0.05	0.03	0.03	-	-	-
Other Amortization	0.01	0.01	-	-	-	-
Other Operating Activities	0.01	0.01	0	-	0.02	-
Change in Accounts Receivable	1.42	-71.56	1.06	10.07	49.65	-33.56
Change in Inventory	19.25	30.95	-39.7	-0.31	-42.75	-0.8
Change in Accounts Payable	-2.2	-2.24	-2.35	-10.7	-12.28	28.87
Change in Income Taxes	-	-	-	-	0.04	-
Change in Other Net Operating Assets	-62.13	5.44	-15.95	-2.96	-0.3	3.36
Operating Cash Flow	-54.22	-35.82	-61.7	-6.12	-5.2	0.15
Capital Expenditures	-0.2	-0.2	-0.02	-	-	-
Other Investing Activities	-	-	-	-	2.3	-
Investing Cash Flow	1	-0.2	-0.02	-	2.3	-
Long-Term Debt Issued	-	-	9.36	6.45	2.63	-
Long-Term Debt Repaid	-	-6.13	-	-	-	-
Net Debt Issued (Repaid)	-15.15	-6.13	9.36	6.45	2.63	-
Issuance of Common Stock	54.36	26.76	-	-	-	-
Other Financing Activities	38.11	1.36	73.6	-	-	-
Financing Cash Flow	77.32	21.99	82.96	6.45	2.63	-
Miscellaneous Cash Flow Adjustments	-	-	0	-	-	-
Net Cash Flow	24.1	-14.03	21.24	0.33	-0.27	0.15
Free Cash Flow	-54.42	-36.02	-61.72	-6.12	-5.2	0.15
Free Cash Flow Margin	-65.90%	-41.66%	-643.51%	-43.34%	-10.83%	0.32%
Free Cash Flow Per Share	-0.53	-0.42	-0.80	-0.15	-0.13	0.00
Cash Income Tax Paid	-	-	-	0.07	-0.02	-
Levered Free Cash Flow	-49.77	-35.86	-57.69	-1.65	-5.29	-3.5
Unlevered Free Cash Flow	-49.77	-35.86	-57.69	-1.65	-5.29	-3.48
Change in Working Capital	-43.66	-37.41	-56.94	-3.9	-5.65	-2.14

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