Porwal Auto Components Limited (BOM:532933)

Porwal Auto Components 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	43.88	1.61	38.54	-10.32	-1.59	9.31
Depreciation & Amortization	55.95	53.73	57.87	59.56	70.68	60.91
Other Amortization	0.08	0.08	-	-	-	-
Other Operating Activities	-0.54	-0.54	-4.29	-0.41	-10.97	-11.18
Change in Other Net Operating Assets	-141.99	-50.35	-3.64	0.15	10.22	-18.12
Operating Cash Flow	-42.63	4.53	88.49	48.99	68.34	40.93
Operating Cash Flow Growth	-	-94.88%	80.65%	-28.32%	66.97%	-45.42%
Capital Expenditures	25.88	-31.95	-30.67	-26.74	-104.43	-70.22
Sale of Property, Plant & Equipment	1.8	1.8	2.73	1.41	0.21	-
Other Investing Activities	4.09	14.82	-62.98	-3.18	39.93	23.92
Investing Cash Flow	31.74	-15.33	-90.92	-28.51	-64.29	-46.3
Long-Term Debt Issued	-	0.98	-	-	-	-
Long-Term Debt Repaid	-	-	-1.54	-20.75	-14.93	-6.36
Net Debt Issued (Repaid)	-0.41	0.98	-1.54	-20.75	-14.93	-6.36
Other Financing Activities	11.29	11.29	4.1	0.14	10.97	11.18
Financing Cash Flow	10.89	12.27	2.57	-20.61	-3.96	4.82
Miscellaneous Cash Flow Adjustments	0	-	-	-	0	-
Net Cash Flow	-0.01	1.47	0.14	-0.13	0.09	-0.55
Free Cash Flow	-16.75	-27.42	57.83	22.24	-36.09	-29.29
Free Cash Flow Growth	-	-	159.99%	-	-	-
Free Cash Flow Margin	-1.19%	-1.95%	3.95%	1.58%	-3.37%	-4.20%
Free Cash Flow Per Share	-1.11	-1.82	3.83	1.47	-2.39	-1.94
Cash Interest Paid	13.7	18.47	23.64	27.74	22.08	16.7
Cash Income Tax Paid	-	-	7.72	-	-28.58	1.22
Levered Free Cash Flow	-116.44	1.61	-14.78	102.04	-61.79	-37.72
Unlevered Free Cash Flow	-116.44	3.67	-11.7	107.23	-55.73	-31.87
Change in Working Capital	-141.99	-50.35	-3.64	0.15	10.22	-18.12

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