G M Polyplast 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
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
Net Income	73.17	74.44	70.87	49.2	41.93	35.1
Depreciation & Amortization	12.19	12.63	12.86	12.21	9.62	5.8
Loss (Gain) From Sale of Assets	-	-	-0.27	-	-0.11	0.98
Other Operating Activities	-16.83	3.92	4.56	5.04	-1.64	3.58
Change in Accounts Receivable	2.41	-21.69	-35.34	16.9	-34.42	-11.84
Change in Inventory	10.46	-43.88	6.51	-20.62	-40.33	-2.11
Change in Accounts Payable	8	3.89	-31.46	-55.53	61.3	-65.05
Change in Other Net Operating Assets	-18.75	-25.41	21.01	-11.84	17.74	-9.45
Operating Cash Flow	70.64	3.9	48.73	-4.65	54.09	-42.98
Operating Cash Flow Growth	143.07%	-92.00%	-	-	-	-
Capital Expenditures	-31.43	-8.43	-18.83	-7.48	-44.08	-4.95
Sale of Property, Plant & Equipment	-	-	0.27	-	0.59	2.15
Investment in Securities	10	-	-	-	0.03	-
Other Investing Activities	0.09	0.07	0.28	0.3	0.35	0.72
Investing Cash Flow	-21.34	-8.36	-18.28	-7.18	-43.11	-2.08
Long-Term Debt Issued	-	-	10.5	10.87	-	5.98
Total Debt Issued	-16.79	-	10.5	10.87	-	5.98
Short-Term Debt Repaid	-	-	-	-	-4.02	-13.47
Long-Term Debt Repaid	-	-3.12	-18.27	-	-6.85	-
Total Debt Repaid	-1	-3.12	-18.27	-	-10.87	-13.47
Net Debt Issued (Repaid)	-17.79	-3.12	-7.77	10.87	-10.87	-7.49
Issuance of Common Stock	-	-	-	-	-	51.33
Common Dividends Paid	-	-	-6.73	-	-1.92	-1.92
Other Financing Activities	-6.93	-5.34	-3.75	-3.1	-4.61	-4.21
Financing Cash Flow	-24.72	-8.46	-18.25	7.77	-17.4	37.71
Miscellaneous Cash Flow Adjustments	0	-	0	-	-	-
Net Cash Flow	24.59	-12.92	12.2	-4.06	-6.42	-7.35
Free Cash Flow	39.22	-4.53	29.9	-12.12	10.02	-47.93
Free Cash Flow Growth	63.37%	-	-	-	-	-
Free Cash Flow Margin	4.01%	-0.47%	3.25%	-1.47%	1.36%	-9.19%
Free Cash Flow Per Share	2.92	-0.34	2.22	-0.90	0.74	-3.91
Cash Interest Paid	1.59	-	-	2.1	2.03	3.05
Cash Income Tax Paid	48.1	26.66	26.29	13.33	18.84	12.42
Levered Free Cash Flow	35.5	-10.76	13.47	-24.85	-7.96	-55.67
Unlevered Free Cash Flow	38.45	-7.49	15.81	-23.54	-6.7	-53.77
Change in Working Capital	2.11	-87.09	-39.28	-71.1	4.3	-88.45

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