Mishtann Foods 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	3,333	3,460	499.23	314.13	7.34
Depreciation & Amortization	5.63	6.81	7.98	9.48	11.37
Other Operating Activities	131.82	11.52	261.65	156.25	-55.87
Change in Accounts Receivable	-5,673	-3,707	-1,213	-182.03	182.43
Change in Inventory	216.94	35.33	121.54	-6.4	-138.59
Change in Accounts Payable	1,255	-9.64	11.76	-7.04	-16.46
Change in Other Net Operating Assets	243.06	-333.73	285.31	-399.73	-41.87
Operating Cash Flow	-486.51	-535.97	-25.73	-115.34	-51.64
Capital Expenditures	-0.29	-0.19	-0.57	-0.03	-0.42
Investment in Securities	-	-2.26	-	-	-
Investing Cash Flow	-0.29	-2.45	-0.57	-0.03	-0.42
Long-Term Debt Issued	-	-	25.84	119.29	52.28
Long-Term Debt Repaid	-163.84	-8.04	-	-	-
Net Debt Issued (Repaid)	-163.84	-8.04	25.84	119.29	52.28
Issuance of Common Stock	648.05	551.72	-	-	-
Common Dividends Paid	-	-1	-1.5	-2	-
Financing Cash Flow	484.21	542.68	24.34	117.29	52.28
Net Cash Flow	-2.6	4.25	-1.96	1.93	0.22
Free Cash Flow	-486.8	-536.17	-26.3	-115.36	-52.07
Free Cash Flow Margin	-3.54%	-4.16%	-0.40%	-2.31%	-1.48%
Free Cash Flow Per Share	-0.45	-0.52	-0.03	-0.12	-0.04
Cash Income Tax Paid	31.84	79.53	268.91	158.57	3.09
Levered Free Cash Flow	-1,888	-1,632	-324.39	260.23	-50.44
Unlevered Free Cash Flow	-1,876	-1,605	-293.59	282.5	-21.64
Change in Working Capital	-3,957	-4,015	-794.59	-595.19	-14.48

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