Khazanchi Jewellers 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	449.21	273.19	75.65	32.66	27.56
Depreciation & Amortization	3.14	2.48	0.55	0.73	0.65
Other Amortization	0.25	0.2	0.2	0.16	-
Loss (Gain) From Sale of Assets	-	-0.43	-	-	-
Other Operating Activities	32.21	39.74	64.01	42.2	45.06
Change in Accounts Receivable	20.72	-212.66	12.91	-26.24	6.17
Change in Inventory	-561.65	-729.46	-220.58	-47.15	-147.69
Change in Accounts Payable	45.36	-217.34	118.21	-12.49	95.63
Change in Other Net Operating Assets	13.78	10.38	7.06	-1.21	17.75
Operating Cash Flow	1.12	-833.9	57.99	-11.35	45.13
Operating Cash Flow Growth	-	-	-	-	-27.65%
Capital Expenditures	-42.52	-28.35	-7.93	-111.04	-1.44
Sale of Property, Plant & Equipment	-	-	5.99	72.37	43.85
Sale (Purchase) of Intangibles	-0.57	0.61	-0.24	-0.34	-
Investment in Securities	-9.12	-23.71	-10.26	-	-
Other Investing Activities	5.93	4.94	0.31	-	0.11
Investing Cash Flow	-36.61	-58.04	-12.13	-39.01	42.52
Short-Term Debt Issued	34.02	35.07	17.21	15.77	290.31
Long-Term Debt Issued	69.53	-	-	77.46	-
Total Debt Issued	103.55	35.07	17.21	93.23	290.31
Long-Term Debt Repaid	-	-333.33	-12.2	-	-320.9
Net Debt Issued (Repaid)	103.55	-298.26	5.01	93.23	-30.59
Issuance of Common Stock	-	1,244	-	-	-
Common Dividends Paid	-12.37	-	-	-	-
Other Financing Activities	-37.3	-48.03	-64.35	-42.27	-45.21
Financing Cash Flow	53.88	897.81	-59.34	50.95	-75.8
Miscellaneous Cash Flow Adjustments	-	-3.13	-	-	-0
Net Cash Flow	18.4	2.73	-13.48	0.59	11.85
Free Cash Flow	-41.4	-862.25	50.06	-122.38	43.69
Free Cash Flow Growth	-	-	-	-	129.15%
Free Cash Flow Margin	-0.23%	-10.51%	1.04%	-4.76%	1.14%
Free Cash Flow Per Share	-1.67	-34.84	5.04	-12.32	4.40
Cash Interest Paid	37.3	48.03	64.35	42.27	45.21
Cash Income Tax Paid	161.26	97.21	27.09	9.56	8.85
Levered Free Cash Flow	-142.48	-951.97	-29.79	-173.23	-7.15
Unlevered Free Cash Flow	-119.17	-921.94	10.47	-146.81	21.07
Change in Working Capital	-483.69	-1,149	-82.41	-87.1	-28.14

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