Emerald Finance Limited (BOM:538882)

Emerald Finance 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	119.13	88.89	41.38	34.75	24.75	13.94
Depreciation & Amortization	0.57	0.57	0.62	0.28	0.38	0.34
Other Amortization	0.74	0.74	0.57	0.57	0.57	0.48
Other Operating Activities	24.61	26.86	14.01	8.15	5.12	0.94
Change in Accounts Receivable	-22.46	-4.5	-9.81	0.24	-2.73	4.99
Change in Accounts Payable	35.94	16.88	0.54	-2.16	-8.22	16.33
Change in Other Net Operating Assets	-322.63	-256.9	-155.73	-22.99	-247.08	-10.97
Operating Cash Flow	-164.81	-128.16	-109.91	18.02	-227.92	25.78
Capital Expenditures	-6.68	-2.58	-4.56	-0.66	-0.55	-0.1
Sale of Property, Plant & Equipment	-	-	-	-	-	0.02
Investment in Securities	7.5	-	4.25	-1.75	-3	-
Other Investing Activities	-	-	-	-	-0.75	-0.38
Investing Cash Flow	0.82	-2.58	-0.31	-2.4	-4.3	-0.46
Long-Term Debt Issued	-	10.62	105.25	19.6	21.64	1.01
Long-Term Debt Repaid	-	-	-13.6	-5.69	-	-
Net Debt Issued (Repaid)	-19.19	10.62	91.65	13.91	21.64	1.01
Issuance of Common Stock	200.23	300.23	-	27.5	200	2.51
Common Dividends Paid	-5.3	-5.3	-3.01	-2.9	-2.9	-
Other Financing Activities	-27.71	-28.99	-14.22	-8.38	-7.63	-3.89
Financing Cash Flow	148.02	276.56	74.41	30.13	211.1	-0.37
Net Cash Flow	-15.97	145.82	-35.81	45.74	-21.12	24.95
Free Cash Flow	-171.49	-130.75	-114.47	17.37	-228.47	25.68
Free Cash Flow Margin	-66.49%	-60.60%	-85.80%	15.08%	-268.62%	47.10%
Free Cash Flow Per Share	-4.83	-3.79	-3.80	0.58	-7.87	2.84
Cash Interest Paid	27.71	28.99	14.22	8.38	5.12	3.89
Levered Free Cash Flow	-212.16	-169.71	-131.51	12.69	-235.88	23.11
Unlevered Free Cash Flow	-194.03	-150.78	-122.38	18.26	-232.44	26.03
Change in Working Capital	-309.15	-244.51	-165	-24.9	-258.04	10.35

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