Shish Industries 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	87.4	80.04	67.79	26.5	13.42
Depreciation & Amortization	45.71	14.37	12.79	11	8.32
Other Amortization	0.02	-	0.58	0.49	0.49
Provision & Write-off of Bad Debts	-	-	-	-	0.7
Other Operating Activities	-18.48	9.68	4.55	3.56	2.9
Change in Accounts Receivable	14.67	-2.28	-105.76	-68.16	-9.65
Change in Inventory	-123.54	-29.57	-17.45	-28.36	-10.44
Change in Accounts Payable	5.82	2.26	38.73	0.81	27.02
Change in Other Net Operating Assets	-185.72	-199.99	1.53	1.98	-10.26
Operating Cash Flow	-174.1	-125.49	2.75	-52.18	22.49
Operating Cash Flow Growth	-	-	-	-	326.72%
Capital Expenditures	-335.94	-115.81	-27.43	-27.79	-18.46
Sale of Property, Plant & Equipment	-	-	-	0.2	0.37
Investment in Securities	41.59	-67.33	-1.74	4.22	-
Other Investing Activities	-3.91	1.88	-	0.09	-
Investing Cash Flow	-298.26	-181.27	-29.17	-23.29	-18.09
Short-Term Debt Issued	79.73	30.34	29.02	42.5	-
Long-Term Debt Issued	5.57	11.41	4.88	6.19	3.68
Total Debt Issued	85.3	41.75	33.9	48.69	3.68
Short-Term Debt Repaid	-	-	-	-	-12.53
Long-Term Debt Repaid	-9.13	-3.94	-	-	-
Total Debt Repaid	-9.13	-3.94	-	-	-12.53
Net Debt Issued (Repaid)	76.17	37.81	33.9	48.69	-8.85
Issuance of Common Stock	421.25	170.38	106.36	30.64	7.64
Other Financing Activities	-25.42	-9.5	-5.12	-3.99	-3.02
Financing Cash Flow	472.01	198.69	135.13	75.35	-4.23
Miscellaneous Cash Flow Adjustments	-0.1	-	-0	-	0
Net Cash Flow	-0.45	-108.06	108.71	-0.12	0.17
Free Cash Flow	-510.05	-241.29	-24.68	-79.97	4.03
Free Cash Flow Growth	-	-	-	-	45.40%
Free Cash Flow Margin	-43.88%	-28.14%	-3.60%	-15.99%	1.43%
Free Cash Flow Per Share	-1.35	-0.86	-0.08	-0.26	0.01
Cash Interest Paid	23.65	9.08	3.7	2.67	3.02
Cash Income Tax Paid	39.48	31.49	22.56	8.56	5.34
Levered Free Cash Flow	-356.05	-270.25	-44.5	-89.01	-0.53
Unlevered Free Cash Flow	-341.27	-264.34	-42.13	-87.3	1.08
Change in Working Capital	-288.76	-229.58	-82.96	-93.72	-3.34

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