Bodhi Tree Multimedia Limited (BOM:543767)

Bodhi Tree Multimedia 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	48.82	33.92	32.56	32.29	24.92
Depreciation & Amortization	3.32	2.25	1.95	1.13	0.14
Loss (Gain) on Equity Investments	-	-	-	-	0.01
Other Operating Activities	22.65	10.5	11.4	-2.12	9.82
Change in Accounts Receivable	-230.42	-97.42	-171.33	8.39	-11.35
Change in Inventory	-77.04	-68.35	-36.05	-25.73	20.62
Change in Accounts Payable	32.44	129.33	33.59	-7.25	-0.99
Change in Other Net Operating Assets	57.2	-29.51	58.66	-43.6	-11.28
Operating Cash Flow	-143.02	-19.29	-69.22	-36.89	31.89
Capital Expenditures	-0.33	-0.42	-	-0.93	-0.07
Other Investing Activities	-0.2	-0.05	-0.7	-	-
Investing Cash Flow	-0.54	-0.47	-0.7	-0.93	-0.07
Short-Term Debt Issued	160.43	0.53	11.89	8.17	1.57
Long-Term Debt Issued	-	2.13	-	16.46	0.85
Total Debt Issued	160.43	2.67	11.89	24.63	2.42
Short-Term Debt Repaid	-	-	-	-	-27.85
Long-Term Debt Repaid	-0.22	-2.95	-14.34	-	-8.5
Total Debt Repaid	-0.22	-2.95	-14.34	-	-36.35
Net Debt Issued (Repaid)	160.22	-0.29	-2.45	24.63	-33.93
Issuance of Common Stock	0.2	0.3	112.46	-	43.05
Common Dividends Paid	-	-10.29	-	-	-1.18
Other Financing Activities	-20.34	-5.64	-5.81	-2.28	-20.07
Financing Cash Flow	140.08	-15.92	104.2	22.35	-12.12
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	-3.48	-35.67	34.28	-15.46	19.7
Free Cash Flow	-143.36	-19.7	-69.22	-37.81	31.82
Free Cash Flow Margin	-15.97%	-3.08%	-16.24%	-6.40%	8.92%
Free Cash Flow Per Share	-1.15	-0.16	-0.57	-0.34	0.79
Cash Interest Paid	-	5.64	5.81	2.28	1.97
Cash Income Tax Paid	-	12.09	7.39	2.45	-2.35
Levered Free Cash Flow	-168.42	4.09	-80.55	-49.84	16.76
Unlevered Free Cash Flow	-155.71	8.84	-76.7	-48.43	17.99
Change in Net Working Capital	217.11	28.95	109.67	67.11	2.09

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