Chandrima Mercantiles 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	40.6	7.29	2.63	0.18	0.15	-36.98
Loss (Gain) From Sale of Investments	-2.53	-	11.52	-	-	-
Other Operating Activities	-0.39	-0.39	0.01	0	0	-
Change in Accounts Receivable	-268.41	-35.64	38.04	-85.14	-34.26	-1.78
Change in Inventory	-7.89	-211.87	2.89	-2.32	-0.56	-
Change in Accounts Payable	-22.22	-136.31	-57.01	28.73	135.7	29.04
Change in Other Net Operating Assets	210.24	-5.72	56.03	23.3	-69.3	7.4
Operating Cash Flow	-50.59	-382.63	54.11	-35.26	31.74	-2.32
Investment in Securities	74.44	72.34	-62.38	-	-33.92	7.92
Other Investing Activities	0.01	0.01	-	-	-	-
Investing Cash Flow	74.44	72.35	-62.38	-	-33.92	7.92
Long-Term Debt Issued	-	-	4.38	28.07	-	-
Long-Term Debt Repaid	-	-4.6	-	-	-	-6.5
Net Debt Issued (Repaid)	-9	-4.6	4.38	28.07	-	-6.5
Issuance of Common Stock	-	315	-	-	-	-
Other Financing Activities	0	0	3.96	6.9	2.03	1.28
Financing Cash Flow	-9	310.4	8.33	34.97	2.03	-5.22
Miscellaneous Cash Flow Adjustments	0	-	-0	-	-	-
Net Cash Flow	14.86	0.12	0.06	-0.29	-0.16	0.38
Cash Income Tax Paid	11	-	-	-	-	-
Levered Free Cash Flow	-19.06	-380.39	62.56	-47.63	31.6	11.55
Unlevered Free Cash Flow	-19.04	-380.36	62.57	-47.63	31.6	11.55
Change in Working Capital	-88.27	-389.54	39.95	-35.44	31.58	34.66

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.