Emerald Finance Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	88.89	41.38	34.75	24.75	13.94
Depreciation & Amortization	0.57	0.62	0.28	0.38	0.34
Other Amortization	0.74	0.57	0.57	0.57	0.48
Other Operating Activities	26.86	14.01	8.15	5.12	0.94
Change in Accounts Receivable	-4.5	-9.81	0.24	-2.73	4.99
Change in Accounts Payable	16.88	0.54	-2.16	-8.22	16.33
Change in Other Net Operating Assets	-256.9	-155.73	-22.99	-247.08	-10.97
Operating Cash Flow	-128.16	-109.91	18.02	-227.92	25.78
Capital Expenditures	-2.58	-4.56	-0.66	-0.55	-0.1
Sale of Property, Plant & Equipment	-	-	-	-	0.02
Investment in Securities	-	4.25	-1.75	-3	-
Other Investing Activities	-	-	-	-0.75	-0.38
Investing Cash Flow	-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)	10.62	91.65	13.91	21.64	1.01
Issuance of Common Stock	300.23	-	27.5	200	2.51
Common Dividends Paid	-5.3	-3.01	-2.9	-2.9	-
Other Financing Activities	-28.99	-14.22	-8.38	-7.63	-3.89
Financing Cash Flow	276.56	74.41	30.13	211.1	-0.37
Net Cash Flow	145.82	-35.81	45.74	-21.12	24.95
Free Cash Flow	-130.75	-114.47	17.37	-228.47	25.68
Free Cash Flow Margin	-60.60%	-85.80%	15.08%	-268.62%	47.10%
Free Cash Flow Per Share	-3.79	-3.80	0.58	-7.87	2.84
Cash Interest Paid	28.99	14.22	8.38	5.12	3.89
Levered Free Cash Flow	-169.71	-131.51	12.69	-235.88	23.11
Unlevered Free Cash Flow	-150.78	-122.38	18.26	-232.44	26.03
Change in Working Capital	-244.51	-165	-24.9	-258.04	10.35

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