Kesar India 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	FY 2021
Period Ending	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	193.61	108.36	7.83	36.3	0.12
Depreciation & Amortization	6.9	3.63	1.9	1.78	0.21
Loss (Gain) From Sale of Assets	-3.02	-	-	-	-
Loss (Gain) From Sale of Investments	-10.37	-0.05	-	-	-
Other Operating Activities	25.44	32.16	-12.56	9.66	0.09
Change in Accounts Receivable	-138.83	-16.28	2.18	-17.24	0.03
Change in Inventory	106.18	-466.97	-85.46	6.92	0.23
Change in Accounts Payable	-119.19	290.48	-0.05	0.05	-
Change in Other Net Operating Assets	-138.56	140.77	-10.07	-14.5	7.31
Operating Cash Flow	-77.84	92.1	-96.24	22.98	7.99
Operating Cash Flow Growth	-	-	-	187.55%	236.00%
Capital Expenditures	-31.79	-0.24	-2.08	-0.92	-10.84
Sale of Property, Plant & Equipment	4.52	-	-	-	-
Investment in Securities	17.23	-17.23	-	5.98	1.2
Other Investing Activities	20.57	5.77	2.47	0.78	0
Investing Cash Flow	10.53	-11.71	0.39	5.84	-9.64
Long-Term Debt Issued	53.55	201.78	-	1.01	6.6
Long-Term Debt Repaid	-	-6.2	-1.89	-	-
Net Debt Issued (Repaid)	53.55	195.57	-1.89	1.01	6.6
Issuance of Common Stock	-	-	158.17	-	-
Other Financing Activities	-9.82	-1.45	-4.48	-	-0.01
Financing Cash Flow	43.73	194.13	151.8	1.01	6.6
Miscellaneous Cash Flow Adjustments	-0	0	-	0	-
Net Cash Flow	-23.58	274.52	55.95	29.82	4.94
Free Cash Flow	-109.63	91.85	-98.32	22.06	-2.85
Free Cash Flow Margin	-10.17%	17.20%	-64.74%	26.22%	-24.60%
Free Cash Flow Per Share	-4.44	19.11	-4.29	1.21	-0.16
Cash Interest Paid	9.82	1.45	0.8	0.81	0.01
Cash Income Tax Paid	38.99	2.92	13.79	0.65	-
Levered Free Cash Flow	-73.85	93.16	-105.53	17.49	-2.78
Unlevered Free Cash Flow	-68.29	93.56	-105.08	18	-2.78
Change in Working Capital	-290.4	-52.01	-93.41	-24.76	7.58

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.