Aayush Art and Bullion Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	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	19.3	18.07	2.62	2.64	-4.24	-0.27
Depreciation & Amortization	0.54	0.47	0.28	0.27	0.32	0.21
Loss (Gain) From Sale of Assets	-	-	-	-	0.1	-
Other Operating Activities	0.11	-0.09	-3.52	0.13	-0.45	-0.61
Change in Accounts Receivable	-372.75	-273.83	3.72	-3.85	-	19.22
Change in Inventory	260.15	-175.19	-1.54	-1.84	33.02	8.68
Change in Accounts Payable	75.93	39.68	0.74	0.07	-18.11	5.81
Change in Other Net Operating Assets	4.12	-13.36	0.21	36.95	-17.63	-37.38
Operating Cash Flow	-12.6	-404.25	2.52	34.38	-6.99	-4.32
Operating Cash Flow Growth	-	-	-92.67%	-	-	-
Capital Expenditures	-0.77	-1.04	-0.09	-0.56	-	-0.93
Sale of Property, Plant & Equipment	-	-	-	-	0.7	-
Investment in Securities	-	-	-	-	3.64	-
Other Investing Activities	11.58	-	-2.21	-58.28	0.53	0.81
Investing Cash Flow	12.58	134.38	-137.62	-58.84	9.47	4.76
Issuance of Common Stock	-	263.48	145.5	-	-	-
Other Financing Activities	-	-	-	24.75	-0.08	-
Financing Cash Flow	-0	263.48	145.5	24.75	-0.08	-
Miscellaneous Cash Flow Adjustments	-	-0	-	0	-	-
Net Cash Flow	-0.02	-6.39	10.4	0.29	2.41	0.44
Free Cash Flow	-13.37	-405.29	2.43	33.82	-6.99	-5.25
Free Cash Flow Growth	-	-	-92.81%	-	-	-
Free Cash Flow Margin	-1.41%	-54.94%	3.32%	25.57%	-22.42%	-21.38%
Free Cash Flow Per Share	-0.73	-29.02	0.26	10.69	-2.32	-1.75
Cash Interest Paid	-	-	-	-	0.08	-
Cash Income Tax Paid	6.35	6.15	-0.35	0.42	0.05	-0.06
Levered Free Cash Flow	-13.74	-273.65	-135.92	30.88	-6.84	37.98
Unlevered Free Cash Flow	-13.74	-273.65	-135.92	30.88	-6.79	37.98
Change in Working Capital	-32.55	-422.7	3.14	31.34	-2.72	-3.66

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