Laddu Gopal Online Services Limited (BOM:537707)

BOM:537707 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	12.05	17.35	85.03	-1.69	0.43
Depreciation & Amortization	-	-	2.34	13.88	15.09
Loss (Gain) From Sale of Assets	-	-	-83.59	-	-
Loss (Gain) From Sale of Investments	-	-	-1.52	0.43	-3.68
Other Operating Activities	-27.19	-17.28	-2.9	-2.24	11.77
Change in Accounts Receivable	-	-	1.46	-0.74	0.03
Change in Inventory	-	-	0.21	-0.05	-0.04
Change in Accounts Payable	2.57	0.01	-3.47	2.72	0.37
Change in Other Net Operating Assets	-149.49	16.26	-70.1	44.87	-0.36
Operating Cash Flow	-162.05	16.34	-72.54	57.17	23.59
Operating Cash Flow Growth	-	-	-	142.30%	9.26%
Sale of Property, Plant & Equipment	-	-	2.64	-	-
Sale (Purchase) of Real Estate	-	-	350	-0.41	-
Investment in Securities	-	170.09	-156.53	-19.07	17.63
Other Investing Activities	32.17	26.96	16.17	0.02	-
Investing Cash Flow	-6.66	-17.2	78.28	-19.45	17.63
Long-Term Debt Issued	18.78	-	-	-	-
Short-Term Debt Repaid	-	-	-	-43.8	-39.8
Total Debt Repaid	-	-	-	-43.8	-39.8
Net Debt Issued (Repaid)	18.78	-	-	-43.8	-39.8
Issuance of Common Stock	248.85	-	-	-	-
Other Financing Activities	-0.42	-	-4.8	3.8	-4.2
Financing Cash Flow	267.21	-	-4.8	-40	-43.99
Miscellaneous Cash Flow Adjustments	-0	0	-	-	-
Net Cash Flow	98.49	-0.86	0.94	-2.28	-2.77
Free Cash Flow	-162.05	16.34	-72.54	57.17	23.59
Free Cash Flow Growth	-	-	-	142.30%	9.26%
Free Cash Flow Margin	-	-	-1007.61%	190.47%	81.73%
Free Cash Flow Per Share	-1.20	0.32	-1.40	1.10	0.46
Cash Interest Paid	0.42	-	0.05	0.4	4.2
Cash Income Tax Paid	-0.51	-3.5	-0.12	2.38	-7.59
Levered Free Cash Flow	22.58	-196.89	-153.48	11.85	18.95
Unlevered Free Cash Flow	22.84	-196.89	-153.4	12.49	21.98
Change in Working Capital	-146.92	16.27	-71.89	46.79	-0.01

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