Coromandel Engineering Company Limited (BOM:533167)

BOM:533167 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	27.74	4.15	-43.97	-45.09	-79.67	-79.84
Depreciation & Amortization	12.43	10.61	15.84	22.28	27.41	29.43
Other Amortization	0.29	0.29	0.29	-	-	-
Loss (Gain) From Sale of Assets	-22.07	-17.2	-	-	-	-0.01
Other Operating Activities	37.44	16.35	23.23	28.85	45.73	44.96
Change in Accounts Receivable	-79.3	-1.57	-44.62	-67.55	61.13	-66.42
Change in Inventory	14.48	24.49	10.77	21.09	60.56	109.14
Change in Accounts Payable	1.35	-53.38	145.69	-30.96	81.9	70.91
Operating Cash Flow	-7.64	-16.26	107.24	-71.38	197.06	108.17
Operating Cash Flow Growth	-	-	-	-	82.18%	-
Capital Expenditures	0.92	-	-1.95	-7.78	-4.04	-0.71
Sale of Property, Plant & Equipment	22.03	17.2	-	-	0.02	0.1
Investment in Securities	-	-	-	-	0.14	-
Other Investing Activities	-1.48	-0.19	2.43	20.34	19.87	31.19
Investing Cash Flow	21.48	17.02	0.47	12.56	15.98	30.58
Long-Term Debt Issued	-	14.01	-	101.01	-	-
Long-Term Debt Repaid	-	-	-77.44	-	-166.12	-74.16
Total Debt Repaid	-22.55	-	-77.44	-	-166.12	-74.16
Net Debt Issued (Repaid)	-67.07	14.01	-77.44	101.01	-166.12	-74.16
Other Financing Activities	-8.68	-11.65	-30.18	-42.12	-47.15	-64.84
Financing Cash Flow	-9.67	2.36	-107.62	58.88	-213.27	-139
Miscellaneous Cash Flow Adjustments	0.02	-0	-	-	-	-
Net Cash Flow	4.19	3.11	0.09	0.06	-0.23	-0.25
Free Cash Flow	-6.72	-16.26	105.29	-79.16	193.02	107.46
Free Cash Flow Growth	-	-	-	-	79.61%	-
Free Cash Flow Margin	-1.88%	-5.20%	10.90%	-6.26%	14.51%	9.90%
Free Cash Flow Per Share	-0.04	-0.49	3.17	-2.38	5.81	3.23
Cash Interest Paid	8.68	11.65	26.34	16.95	23.35	42.39
Cash Income Tax Paid	0	-	12.32	-0.52	4.8	-5.63
Levered Free Cash Flow	-61.99	-61.72	104.82	-100.91	167.55	105.9
Unlevered Free Cash Flow	-45.15	-43.03	122.6	-77.91	194.55	144.8
Change in Working Capital	-63.48	-30.45	111.85	-77.43	203.59	113.63

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