Radhika Jeweltech 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	601.18	495.27	296.91	270.6	226.19
Depreciation & Amortization	19.24	22.34	16.72	2.73	1.13
Other Amortization	0.07	0.07	0.03	0.03	-
Loss (Gain) From Sale of Assets	-	-	-	-0.85	-0.41
Loss (Gain) From Sale of Investments	-3.21	-0.41	-15.73	-14.64	-28.38
Other Operating Activities	47.64	64.73	14.55	-8.76	12.67
Change in Accounts Receivable	0.93	-1.24	-4.61	-1.36	0.29
Change in Inventory	-510.51	-790.54	-635.43	-271.89	-151.11
Change in Accounts Payable	29.37	-51.12	79.78	-11.56	-2.15
Change in Other Net Operating Assets	-19.05	2.4	8.28	-5.27	3.49
Operating Cash Flow	165.66	-258.49	-239.51	-40.97	61.73
Operating Cash Flow Growth	-	-	-	-	1414.35%
Capital Expenditures	-1.28	-1.75	-19.76	-16.29	-0.34
Sale of Property, Plant & Equipment	-	-	-	1.6	1.55
Sale (Purchase) of Intangibles	-	-0.08	-0.2	-	-
Investment in Securities	3.21	0.41	14.57	15.63	264.58
Other Investing Activities	-19.1	-18.18	-15.5	-	-
Investing Cash Flow	-17.17	-19.6	-20.89	0.94	265.79
Short-Term Debt Issued	-	175.85	3.21	-	3.1
Total Debt Issued	-	175.85	3.21	-	3.1
Short-Term Debt Repaid	-73.36	-	-	-21.48	-
Total Debt Repaid	-73.36	-	-	-21.48	-
Net Debt Issued (Repaid)	-73.36	175.85	3.21	-21.48	3.1
Common Dividends Paid	-23.6	-	-23.6	-23.6	-
Other Financing Activities	-22.23	-11.58	-1.81	-5.43	-3.24
Financing Cash Flow	-119.18	164.27	-22.2	-50.51	-0.14
Miscellaneous Cash Flow Adjustments	-0	-	-	0	-
Net Cash Flow	29.31	-113.82	-282.6	-90.54	327.38
Free Cash Flow	164.38	-260.24	-259.27	-57.26	61.39
Free Cash Flow Growth	-	-	-	-	1455.44%
Free Cash Flow Margin	2.80%	-4.78%	-8.29%	-2.46%	4.46%
Free Cash Flow Per Share	1.39	-2.21	-2.20	-0.48	0.52
Cash Interest Paid	22.23	11.58	1.81	4.8	2.97
Cash Income Tax Paid	228.81	133.86	99.06	107.33	60.39
Levered Free Cash Flow	58.51	-411.99	-308.43	-99.95	87.6
Unlevered Free Cash Flow	79.22	-397.29	-303.04	-96.94	89.46
Change in Working Capital	-499.26	-840.49	-551.98	-290.08	-149.47

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