Davin Sons Retail Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Net Income	14.92	16.63	16.41	5.66
Depreciation & Amortization	1.7	1.34	1.11	0.07
Provision & Write-off of Bad Debts	-	0.1	0.59	-
Other Operating Activities	4.84	5.66	5.74	1.98
Change in Accounts Receivable	-19.99	-10.13	-21.6	-9.78
Change in Inventory	-15.8	-4.07	-15.32	-8.23
Change in Accounts Payable	-2.97	-8.03	1.91	10.26
Change in Other Net Operating Assets	-17.1	-13.33	-2.12	0.02
Operating Cash Flow	-34.4	-11.83	-13.29	-0
Capital Expenditures	-10.85	-9.1	-4.29	-0.44
Investment in Securities	1.15	0.1	-0.45	-
Other Investing Activities	0.08	0.06	0	-
Investing Cash Flow	-13.07	-9.62	-4.41	-1.96
Short-Term Debt Issued	-	7.2	0.5	-
Long-Term Debt Issued	-	-	-	7.36
Total Debt Issued	-10.13	7.2	0.5	7.36
Long-Term Debt Repaid	-	-0.59	-10.92	-
Net Debt Issued (Repaid)	-16.04	6.61	-10.42	7.36
Issuance of Common Stock	87.78	87.78	28.21	-
Other Financing Activities	-8.33	-4.08	-0.09	-
Financing Cash Flow	63.42	90.31	17.71	7.36
Net Cash Flow	15.95	68.86	0.01	5.39
Free Cash Flow	-45.25	-20.93	-17.57	-0.44
Free Cash Flow Margin	-40.11%	-15.47%	-13.12%	-1.14%
Free Cash Flow Per Share	-9.34	-5.19	-4.96	-0.22
Cash Interest Paid	1.22	1.93	0.09	-
Cash Income Tax Paid	2.02	2.02	-	-
Levered Free Cash Flow	-	-27.87	-20.12	-
Unlevered Free Cash Flow	-	-26.66	-20.07	-
Change in Working Capital	-55.86	-35.56	-37.13	-7.72

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