Bothra Metals and Alloys Limited (BOM:535279)

Bothra Metals and Alloys 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	1.01	3.57	2.85	-11.33	-12.75	-12.79
Depreciation & Amortization	2	2.18	2.63	3.32	6.59	6.59
Other Operating Activities	7.05	7.47	10.06	12.69	-3.03	0.01
Change in Accounts Receivable	16.08	19.75	71	391.22	0.01	2.42
Change in Inventory	-3.13	-3.13	-	-	1.3	11.55
Change in Accounts Payable	1.18	0.11	0.44	-27.81	-	-10.26
Change in Other Net Operating Assets	-1.01	2.24	3.67	-25.58	3.94	2.61
Operating Cash Flow	23.17	32.18	90.65	342.5	-3.94	0.13
Operating Cash Flow Growth	-64.74%	-64.50%	-73.53%	-	-	-77.46%
Capital Expenditures	-0.08	-0.07	-0.12	-	-	-
Sale of Property, Plant & Equipment	-	-	-	0.04	-	-
Investment in Securities	-	-	-	-	-	0.05
Investing Cash Flow	-0.08	-0.07	-0.12	0.04	-	0.05
Short-Term Debt Repaid	-	-25.17	-80.45	-	-	-0.54
Long-Term Debt Repaid	-	-	-	-329.58	-	-
Total Debt Repaid	-16.1	-25.17	-80.45	-329.58	-	-0.54
Net Debt Issued (Repaid)	-16.1	-25.17	-80.45	-329.58	-	-0.54
Other Financing Activities	-6.35	-6.77	-10.06	-12.69	-0	-0.01
Financing Cash Flow	-22.45	-31.94	-90.51	-342.27	-0	-0.55
Net Cash Flow	0.65	0.17	0.02	0.27	-3.94	-0.37
Free Cash Flow	23.1	32.11	90.53	342.5	-3.94	0.13
Free Cash Flow Growth	-64.82%	-64.53%	-73.57%	-	-	-77.46%
Free Cash Flow Margin	7.96%	12.43%	31.74%	-	-281.54%	0.40%
Free Cash Flow Per Share	1.27	1.73	4.89	18.50	-0.21	0.01
Cash Interest Paid	6.28	6.7	9.96	12.65	0	0
Cash Income Tax Paid	0.3	0.3	0.27	-1.07	-	-
Levered Free Cash Flow	17.53	26.01	77.6	143.21	3.84	4.13
Unlevered Free Cash Flow	21.45	30.2	83.83	151.12	3.84	4.13
Change in Working Capital	13.12	18.96	75.1	337.82	5.25	6.32

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