Viram Suvarn 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	34.09	24.62	17.89	39.85	29.29
Depreciation & Amortization	0.08	0.23	0.5	0.67	1.44
Other Amortization	0	-	-	-	-
Other Operating Activities	28.39	-2.07	1.67	-23.21	-33.25
Change in Accounts Receivable	-0.01	-	-	-	3.57
Change in Inventory	-11.56	2.27	-13.99	-4.83	11.31
Change in Accounts Payable	0.01	0.09	-	0.8	-91.27
Change in Other Net Operating Assets	1.12	-26.34	-0.21	25.88	-17.89
Operating Cash Flow	52.14	-1.21	5.86	39.16	-96.8
Operating Cash Flow Growth	-	-	-85.03%	-	-
Capital Expenditures	-2.52	-0	-	-81.46	-
Sale of Property, Plant & Equipment	-	-	-	-	29.14
Investment in Securities	-20	-	-	1.97	29.21
Other Investing Activities	-28.37	1.93	-4.62	23.22	33.53
Investing Cash Flow	-50.89	1.93	-4.62	-56.27	91.88
Issuance of Common Stock	-	-	-	-	57.75
Other Financing Activities	-1.68	-0.01	-0	-0.01	-58.63
Financing Cash Flow	-1.68	-0.01	-0	-0.01	-0.88
Miscellaneous Cash Flow Adjustments	-	0	-0	-0	-0
Net Cash Flow	-0.43	0.71	1.24	-17.11	-5.8
Free Cash Flow	49.62	-1.22	5.86	-42.29	-96.8
Free Cash Flow Margin	18.74%	-0.63%	3.14%	-22.57%	-43.85%
Free Cash Flow Per Share	0.66	-0.02	0.08	-0.56	-1.28
Cash Interest Paid	0	0.01	0	0	0.34
Cash Income Tax Paid	10.97	8.5	5.3	5	7
Levered Free Cash Flow	14.84	-4.39	6.19	-41.77	-71.17
Unlevered Free Cash Flow	14.84	-4.38	6.19	-41.77	-70.96
Change in Working Capital	-10.43	-23.99	-14.2	21.85	-94.28

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