Dharni Capital Services Limited (BOM:543753)

Dharni Capital Services Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	43.13	38.52	31.07	11.91	9.66	1.53
Depreciation & Amortization	1.31	1.47	1.4	0.47	0.55	0.35
Other Operating Activities	-14.17	-13.31	-3.42	1.51	2.82	0.43
Change in Accounts Receivable	-9.4	-1.38	-1.17	1.94	-2.02	0.12
Change in Accounts Payable	0.7	-16.67	16.54	0.13	-0.05	0.06
Change in Income Taxes	-12.15	-12.15	-10.7	-3.65	-3.42	-0.28
Change in Other Net Operating Assets	-5.61	6.48	1.32	-1.2	0.95	0.33
Operating Cash Flow	3.81	2.97	35.05	11.12	8.48	2.54
Operating Cash Flow Growth	-92.81%	-91.54%	215.15%	31.14%	234.39%	1357.47%
Capital Expenditures	-44.07	-54.62	-63.63	-6.81	-0.08	-1.18
Sale of Property, Plant & Equipment	4.2	-	0.17	-	-	-
Investment in Securities	15.92	-47.88	-7.4	-7.08	-11.52	-
Other Investing Activities	37.39	35.07	-28.86	-0.19	0.47	-0.06
Investing Cash Flow	13.44	-67.44	-99.71	-14.08	-11.13	-1.24
Long-Term Debt Issued	-	17	-	-	-	-
Long-Term Debt Repaid	-	-	-	-	-0.94	-1.31
Net Debt Issued (Repaid)	1.32	17	-	-	-0.94	-1.31
Issuance of Common Stock	-	-	-	107.4	11.9	-
Other Financing Activities	-0.55	-0.31	-0	-	-	-
Financing Cash Flow	0.77	16.69	-0	107.4	10.97	-1.31
Miscellaneous Cash Flow Adjustments	-	-	-	-0.1	-	0
Net Cash Flow	18.02	-47.79	-64.67	104.35	8.32	-0.01
Free Cash Flow	-40.26	-51.66	-28.58	4.31	8.4	1.36
Free Cash Flow Growth	-	-	-	-48.66%	517.34%	1412.22%
Free Cash Flow Margin	-36.86%	-56.42%	-29.85%	8.63%	5.72%	5.33%
Free Cash Flow Per Share	-1.98	-2.54	-1.40	0.27	0.56	0.41
Cash Interest Paid	0.55	0.31	0	-	-	-
Levered Free Cash Flow	-12.17	-26.78	-62.66	2.05	7.25	1.07
Unlevered Free Cash Flow	-11.9	-26.65	-62.66	2.05	7.25	1.07
Change in Working Capital	-26.46	-23.72	5.99	-2.77	-4.54	0.23

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