We Win Limited (BOM:543535)

We Win Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	16.49	24.68	24.04	21	11.45
Depreciation & Amortization	24.32	13.78	10.51	9.28	9.71
Other Amortization	3.87	2.01	0.64	0.48	1.44
Loss (Gain) From Sale of Assets	-0.19	0	-0.01	-	-
Other Operating Activities	13.03	9.09	3.22	4.36	5.14
Change in Accounts Receivable	-27.12	25.66	-84.65	3.44	-22.75
Change in Accounts Payable	-7.39	24.45	1.61	-3.19	5.1
Change in Income Taxes	-1.16	0.65	-0.42	3.18	-5.02
Change in Other Net Operating Assets	4.91	42.87	59.9	-32.27	19.32
Operating Cash Flow	26.75	143.2	14.83	6.27	24.38
Operating Cash Flow Growth	-81.32%	865.42%	136.53%	-74.28%	-44.54%
Capital Expenditures	-101.39	-27.38	-20.71	-7.58	-5.95
Sale of Property, Plant & Equipment	0.55	0.17	0.02	-	-
Investment in Securities	-	-	0.11	-	-
Other Investing Activities	44.39	-67.85	-31.23	-4.85	0.47
Investing Cash Flow	-56.44	-95.06	-51.81	-12.43	-5.48
Long-Term Debt Issued	10.98	48.61	31.71	0.74	5.9
Long-Term Debt Repaid	-35.04	-20.45	-14.02	-5.34	-9.01
Net Debt Issued (Repaid)	-24.06	28.16	17.69	-4.6	-3.11
Other Financing Activities	-11.89	-7.92	-1.98	-1.55	-1.54
Financing Cash Flow	-35.95	20.23	15.71	-6.14	-4.64
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-
Net Cash Flow	-65.64	68.38	-21.26	-12.31	14.26
Free Cash Flow	-74.63	115.82	-5.87	-1.31	18.43
Free Cash Flow Growth	-	-	-	-	-48.42%
Free Cash Flow Margin	-9.51%	17.81%	-1.20%	-0.32%	5.10%
Free Cash Flow Per Share	-0.07	0.11	-0.58	-0.13	1.81
Cash Interest Paid	11.67	7.06	1.94	2.79	4.03
Cash Income Tax Paid	-56.97	47.9	39.79	16.72	3.63
Levered Free Cash Flow	-114.64	86.03	-69.1	13.76	20.94
Unlevered Free Cash Flow	-107.34	90.44	-67.89	15.5	23.46
Change in Working Capital	-30.76	93.63	-23.56	-28.84	-3.35

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