Parshva Enterprises 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	1.87	2.56	2.14	2.1	1.67
Depreciation & Amortization	1.53	0.41	0.48	0.64	0.7
Other Operating Activities	1.05	0.26	0.99	0.19	-0.2
Change in Accounts Receivable	51.89	-22.86	-11.73	-27.06	-12.48
Change in Inventory	-20.2	14.59	10.39	-8.3	1.45
Change in Accounts Payable	1.82	19.38	-1.51	-	-
Change in Other Net Operating Assets	-4.46	2.15	-0.14	-1.64	7.98
Operating Cash Flow	33.51	16.49	0.62	-34.08	-0.88
Operating Cash Flow Growth	103.20%	2559.52%	-	-	-
Capital Expenditures	-1.3	-1.44	-0.09	-0.33	-0.69
Other Investing Activities	0.8	-0.79	0.01	0.22	0.41
Investing Cash Flow	-34.06	-41.52	-0.08	3.56	0.13
Issuance of Common Stock	-	28.2	-	96.05	-
Other Financing Activities	-1.06	-1.25	-1.01	-68	-0.29
Financing Cash Flow	-1.06	26.96	-1.01	28.05	-0.29
Miscellaneous Cash Flow Adjustments	-	0	-	-	-
Net Cash Flow	-1.62	1.92	-0.47	-2.47	-1.03
Free Cash Flow	32.2	15.05	0.53	-34.41	-1.57
Free Cash Flow Growth	114.03%	2728.19%	-	-	-
Free Cash Flow Margin	13.00%	5.99%	0.29%	-25.46%	-1.53%
Free Cash Flow Per Share	3.10	1.47	0.05	-3.44	-0.17
Cash Interest Paid	1.06	1.25	1.01	0.45	0.29
Cash Income Tax Paid	0.75	0.87	0.83	0.83	0.67
Levered Free Cash Flow	2.63	-27.72	-0.14	-27.32	-9.18
Unlevered Free Cash Flow	3.35	-26.95	0.54	-26.94	-9
Change in Working Capital	29.06	13.26	-2.99	-37	-3.05

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