Shivam Chemicals Limited (BOM:544165)

Shivam Chemicals 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	20.93	12.07	37.3	44.37	8.65
Depreciation & Amortization	12.81	11.45	0.86	0.96	1
Other Operating Activities	8.95	7.22	3.27	2.77	3.27
Change in Accounts Receivable	-66.79	-62.21	19.75	-68.7	-9.98
Change in Inventory	-40.28	-5.33	0.46	0.35	1.41
Change in Accounts Payable	-13.57	54.27	-43.86	43.69	12.75
Change in Other Net Operating Assets	-68.17	28.91	71.23	-53.45	-2.06
Operating Cash Flow	-146.11	46.38	89.02	-30.01	15.03
Operating Cash Flow Growth	-	-47.90%	-	-	-
Capital Expenditures	-12.88	-31.03	-139.42	-0.87	-0.54
Sale of Property, Plant & Equipment	-	7.59	0.05	0	4.87
Other Investing Activities	4.35	0.1	0.12	0.03	0.12
Investing Cash Flow	-8.54	-23.34	-139.25	-0.85	4.45
Short-Term Debt Issued	-	-	-	36.46	11.01
Long-Term Debt Issued	2.48	3.88	134.5	-	-
Total Debt Issued	2.48	3.88	134.5	36.46	11.01
Long-Term Debt Repaid	-13.35	-22.93	-102.67	-0.84	-27.66
Net Debt Issued (Repaid)	-10.87	-19.04	31.83	35.61	-16.65
Issuance of Common Stock	201.83	-	-	-	-
Other Financing Activities	-36.31	-4.32	19.18	-2.84	-3.44
Financing Cash Flow	154.65	-23.37	51.01	32.78	-20.09
Foreign Exchange Rate Adjustments	4	0.41	0.51	-	-
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-
Net Cash Flow	3.99	0.08	1.28	1.92	-0.61
Free Cash Flow	-159	15.35	-50.41	-30.88	14.49
Free Cash Flow Margin	-7.09%	1.05%	-3.22%	-1.74%	1.52%
Free Cash Flow Per Share	-9.57	1.24	-4.07	-2.49	1.17
Cash Interest Paid	16.92	7.46	2.69	2.64	3.31
Cash Income Tax Paid	8.94	8.26	13.57	15.55	4.21
Levered Free Cash Flow	-175.89	-50.23	-118.88	-8.86	6.53
Unlevered Free Cash Flow	-165.31	-45.56	-117.33	-7.21	8.6
Change in Net Working Capital	185.86	39.68	9.96	46.22	1.51

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