Vaxfab 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
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	5.84	-35.7	3.34	0.03
Depreciation & Amortization	0.34	0.49	0.09	0.09
Other Amortization	0.01	0.01	-	-
Loss (Gain) From Sale of Investments	-6.91	-	-	-
Other Operating Activities	0.27	-7.17	0.91	0
Change in Accounts Receivable	-172.52	0.96	-32.08	6.33
Change in Inventory	-657.51	41.66	-45.33	-
Change in Accounts Payable	849.53	-43.58	96.72	-0.16
Change in Other Net Operating Assets	-79.92	-29.65	-5.62	-7.84
Operating Cash Flow	-60.87	-72.99	18.03	-1.55
Capital Expenditures	-1.33	-0.02	-	-
Investment in Securities	31.48	37.09	-119.91	-
Other Investing Activities	0	-	-	-
Investing Cash Flow	-16.72	37.08	-119.91	-
Short-Term Debt Issued	-	-	3.16	-
Long-Term Debt Issued	87.12	-	10.83	2.23
Total Debt Issued	87.12	-	13.99	2.23
Short-Term Debt Repaid	-	-	-	-0.45
Long-Term Debt Repaid	-10.61	-2.52	-	-
Total Debt Repaid	-10.61	-2.52	-	-0.45
Net Debt Issued (Repaid)	76.51	-2.52	13.99	1.78
Issuance of Common Stock	-	-	129.6	-
Financing Cash Flow	76.51	-2.52	143.59	1.78
Net Cash Flow	-1.08	-38.43	41.71	0.22
Free Cash Flow	-62.21	-73	18.03	-1.55
Free Cash Flow Margin	-10.60%	-79.84%	10.76%	-44.19%
Free Cash Flow Per Share	-7.41	-8.69	9.15	-1.29
Cash Income Tax Paid	0.77	1.05	0.25	-
Levered Free Cash Flow	-107.73	-31.05	17.5	-1.69
Unlevered Free Cash Flow	-107.73	-31.05	17.5	-1.69
Change in Working Capital	-60.42	-30.61	13.69	-1.67