Samrat Forgings 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	2016 - 2020
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	2016 - 2020
Net Income	37.45	50.99	29.74	48.86	35.63	22.5	Upgrade
Depreciation & Amortization	45.12	40.49	36.47	32.22	28.68	29.65	Upgrade
Loss (Gain) From Sale of Assets	-	-0.62	-0.02	-0.2	0.03	-	Upgrade
Other Operating Activities	89.35	79.93	58.48	59.18	56.13	63.06	Upgrade
Change in Accounts Receivable	5.01	-28.28	21.97	-48.34	25.46	-98.73	Upgrade
Change in Inventory	-19.1	-77.97	-53.22	20.92	-43.85	-29.66	Upgrade
Change in Accounts Payable	103.53	147.86	110.66	36.25	17.18	62.96	Upgrade
Change in Other Net Operating Assets	-20.01	-15.07	-29.97	8.37	-6.59	-7.52	Upgrade
Operating Cash Flow	241.35	197.33	174.11	157.27	112.67	42.26	Upgrade
Operating Cash Flow Growth	87.17%	13.34%	10.71%	39.59%	166.63%	-54.58%	Upgrade
Capital Expenditures	-201.54	-238.64	-212.61	-230.22	-75.55	-5.47	Upgrade
Sale of Property, Plant & Equipment	22.99	22.99	-	-	-	-	Upgrade
Other Investing Activities	2.58	3.35	3.19	1.21	2.38	1.54	Upgrade
Investing Cash Flow	-175.97	-212.3	-209.42	-229.02	-73.17	-3.93	Upgrade
Long-Term Debt Issued	-	82.6	94.02	129.99	9.29	18.4	Upgrade
Net Debt Issued (Repaid)	12.3	82.6	94.02	129.99	9.29	18.4	Upgrade
Other Financing Activities	-75.31	-70.73	-59.99	-50.6	-48.66	-56.1	Upgrade
Financing Cash Flow	-63.02	11.87	34.03	79.39	-39.38	-37.7	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-	-0	0	-	Upgrade
Net Cash Flow	2.36	-3.1	-1.28	7.64	0.12	0.62	Upgrade
Free Cash Flow	39.82	-41.31	-38.5	-72.95	37.12	36.79	Upgrade
Free Cash Flow Growth	-	-	-	-	0.90%	-15.70%	Upgrade
Free Cash Flow Margin	2.01%	-2.16%	-2.38%	-4.02%	2.66%	3.13%	Upgrade
Free Cash Flow Per Share	7.96	-8.26	-7.70	-14.59	7.42	7.36	Upgrade
Cash Interest Paid	71.93	67.35	54.9	48.02	45.95	56.1	Upgrade
Cash Income Tax Paid	0.01	7.78	12.48	12.8	6.84	0.49	Upgrade
Levered Free Cash Flow	-121.9	-143.62	-184.91	-134.08	-53.86	-49.69	Upgrade
Unlevered Free Cash Flow	-76.94	-101.53	-150.6	-104.07	-25.14	-15.86	Upgrade
Change in Working Capital	69.43	26.54	49.44	17.2	-7.8	-72.95	Upgrade

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