Clara Industries 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
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
Net Income	18.08	18.9	41.97	39.46	18.01
Depreciation & Amortization	3.02	2.53	3.65	0.96	0.37
Other Operating Activities	3.78	2.09	2.92	11.65	6.92
Change in Accounts Receivable	81.55	5.98	-9.96	-46.34	-44.81
Change in Inventory	-59.11	-17.04	-42.68	-4.27	-42.07
Change in Accounts Payable	2.19	-0.99	-2.7	1.5	7.62
Change in Other Net Operating Assets	-99.36	31.87	-181.24	-28.32	-15.52
Operating Cash Flow	-49.84	43.34	-188.06	-25.36	-69.48
Capital Expenditures	-14.65	-6.37	-51.31	-0.34	-8.91
Investing Cash Flow	-79.65	-46.92	-51.31	-0.34	-8.91
Short-Term Debt Issued	-	-	-	33.76	-
Total Debt Issued	0.02	-	-	33.76	12.58
Short-Term Debt Repaid	-	-5.48	-25.06	-	-
Total Debt Repaid	-5.52	-5.48	-25.06	-	-
Net Debt Issued (Repaid)	-5.49	-5.48	-25.06	33.76	12.58
Issuance of Common Stock	-	-	276.15	-	74.57
Common Dividends Paid	-0.17	-2.07	-	-	-
Other Financing Activities	34.69	-1.72	-0.83	-0.67	-0.71
Financing Cash Flow	154.03	-9.27	250.26	33.09	86.44
Miscellaneous Cash Flow Adjustments	-0	-	-	0.2	-
Net Cash Flow	24.54	-12.84	10.89	7.59	8.06
Free Cash Flow	-64.49	36.98	-239.37	-25.7	-78.39
Free Cash Flow Margin	-51.40%	33.59%	-188.75%	-22.57%	-125.31%
Free Cash Flow Per Share	-2.95	1.79	-11.79	-2.07	-
Cash Interest Paid	1.38	1.72	0.83	0.67	0.71
Cash Income Tax Paid	6.47	9.02	16.16	4.05	-
Levered Free Cash Flow	-67.38	33.68	-244.08	-15.01	-
Unlevered Free Cash Flow	-66.53	34.74	-243.58	-14.61	-
Change in Working Capital	-74.73	19.81	-236.59	-77.43	-94.79

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