CRP Risk Management Limited (BOM:540903)

CRP Risk Management Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-0.22	-0.03	0.36	0.48	3.85	8.08
Depreciation & Amortization	-	-	8.93	9.67	12.7	6.78
Other Amortization	-	-	-	-	3.47	12.99
Other Operating Activities	-	-	-0.04	14.73	19.55	20.49
Change in Accounts Receivable	8.18	6.65	23.56	-14.45	-181.17	36.67
Change in Inventory	-	-	-	-	178.87	-104.55
Change in Accounts Payable	-14.72	-14.72	-80.33	-0.07	-59.21	87.18
Change in Other Net Operating Assets	74.8	75.89	0.7	-39.91	43.2	-75.97
Operating Cash Flow	68.04	67.79	-46.82	-29.55	21.28	-8.33
Capital Expenditures	-	-	-	-	-42.09	-
Sale of Property, Plant & Equipment	-	-	-	-	14.32	-
Investment in Securities	-	-	-	-	-0.51	0.08
Investing Cash Flow	-	-	-	-	-28.27	0.08
Short-Term Debt Issued	-	-	48.46	1.04	-	0.55
Long-Term Debt Issued	-	1.14	-	28.45	90.03	30.49
Total Debt Issued	0.89	1.14	48.46	29.49	90.03	31.04
Short-Term Debt Repaid	-	-70.07	-	-	-61.93	-
Long-Term Debt Repaid	-	-	-1.53	-	-	-
Total Debt Repaid	-70.07	-70.07	-1.53	-	-61.93	-
Net Debt Issued (Repaid)	-69.18	-68.93	46.93	29.49	28.1	31.04
Other Financing Activities	1.09	1.09	-0.11	-0.3	-24.68	-22.18
Financing Cash Flow	-68.09	-67.84	46.82	29.19	3.42	8.86
Miscellaneous Cash Flow Adjustments	0	0	-	-	-0	-
Net Cash Flow	-0.05	-0.05	-	-0.37	-3.57	0.62
Free Cash Flow	68.04	67.79	-46.82	-29.55	-20.8	-8.33
Free Cash Flow Margin	6804000.00%	317.70%	-35.88%	-17.77%	-6.35%	-2.77%
Free Cash Flow Per Share	-	3.88	-2.68	-1.69	-1.19	-0.48
Cash Interest Paid	0	0	0.11	0.3	24.68	22.18
Cash Income Tax Paid	-	-	0.25	-14.31	1.5	1.6
Levered Free Cash Flow	56.83	63.24	-46.89	-15.24	-74.3	-38.28
Unlevered Free Cash Flow	56.83	63.24	-46.82	-15.06	-59.09	-25.11
Change in Working Capital	68.26	67.82	-56.07	-54.43	-18.3	-56.67

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