AKI India Limited (BOM:542020)

AKI India Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	16.78	13.67	11.56	16.46	8.92
Depreciation & Amortization	18.09	18.53	19	22.3	22.67
Loss (Gain) From Sale of Investments	0.62	-	-	-	-
Other Operating Activities	-0.61	-1.05	-34.21	-8.49	-4.82
Change in Accounts Receivable	-74.95	-12.13	-21.5	-16.33	-67.35
Change in Inventory	-30.89	-77.08	-28.16	-18.33	10.95
Change in Accounts Payable	25.78	36.83	20.8	10.48	-3.56
Change in Other Net Operating Assets	18.47	-155	22.05	1.53	-16
Operating Cash Flow	-26.71	-176.24	-10.48	7.62	-49.19
Capital Expenditures	-24.81	-49.57	-22.78	-10.48	-18.38
Sale of Property, Plant & Equipment	-	-	-	-	0.14
Investment in Securities	-1.1	-	14.47	0.1	0.54
Other Investing Activities	-0.84	-0.68	0.91	0.44	0.93
Investing Cash Flow	-15.13	-176.89	-7.39	-9.94	-16.76
Short-Term Debt Issued	-	12.88	-	2.45	58.09
Long-Term Debt Issued	22.16	-	-	0.98	6.84
Total Debt Issued	22.16	12.88	-	3.43	64.94
Short-Term Debt Repaid	-9.48	-	-1.15	-	-
Long-Term Debt Repaid	-	-90.31	-9.85	-	-
Total Debt Repaid	-9.48	-90.31	-11	-	-
Net Debt Issued (Repaid)	12.68	-77.43	-11	3.43	64.94
Issuance of Common Stock	51.79	352.38	30.89	-	-
Other Financing Activities	-12.95	81.58	-	-0	-
Financing Cash Flow	51.52	356.53	19.9	3.43	64.94
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	9.68	3.4	2.03	1.1	-1.02
Free Cash Flow	-51.52	-225.81	-33.25	-2.86	-67.57
Free Cash Flow Margin	-6.36%	-31.84%	-4.73%	-0.47%	-15.07%
Free Cash Flow Per Share	-0.58	-2.63	-0.50	-0.04	-1.01
Cash Income Tax Paid	8.49	5.78	5.18	5.82	5.38
Levered Free Cash Flow	-57.93	-229.86	-15.2	-21.23	-68.4
Unlevered Free Cash Flow	-47.82	-219.52	-5.31	-14.01	-60.85
Change in Working Capital	-61.58	-207.39	-6.81	-22.66	-75.96

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