Beezaasan Explotech 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	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	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	132.93	131.23	51.14	29.36	27.43	10.03
Depreciation & Amortization	28.44	26.21	21.27	15.26	13.12	8.59
Other Amortization	-	-	-	-	0.35	0.35
Other Operating Activities	10.25	37.9	13.11	34.29	23.4	2.26
Change in Accounts Receivable	3.8	4.94	39.84	1.74	-52.48	-6.31
Change in Inventory	-59.27	-56.36	-58.76	-27.08	-53.83	-35.61
Change in Accounts Payable	-35.31	-11.77	-0.2	-28.46	20.77	-10.7
Change in Income Taxes	-13.11	-13.11	-6.96	-	-	-
Change in Other Net Operating Assets	7.84	-72.67	7.37	-3.18	9.28	27.13
Operating Cash Flow	82.48	51.08	69.39	21.93	-11.95	-1.62
Operating Cash Flow Growth	18.85%	-26.40%	216.38%	-	-	-
Capital Expenditures	-169.07	-174.5	-103.1	-99.21	-46.81	-94.8
Investment in Securities	-	-	-	-	-	11.5
Other Investing Activities	-170.68	-179.99	14.78	0.12	0.07	50.84
Investing Cash Flow	-338.98	-354.49	-88.32	-99.09	-46.74	-32.46
Short-Term Debt Issued	-	-	-	186.26	23.63	-
Long-Term Debt Issued	-	7.76	-	7.58	35.99	20.15
Total Debt Issued	-31.93	7.76	-	193.84	59.62	20.15
Short-Term Debt Repaid	-	-133.16	-59.4	-	-	-
Long-Term Debt Repaid	-	-	-4.35	-	-	-
Total Debt Repaid	-112.63	-133.16	-63.75	-	-	-
Net Debt Issued (Repaid)	-144.57	-125.4	-63.75	193.84	59.62	20.15
Issuance of Common Stock	599.34	599.34	40.15	9.5	10.5	14.5
Other Financing Activities	10.54	7.89	0.29	-60.74	-8.61	-
Financing Cash Flow	465.31	481.83	-23.31	142.6	61.52	34.65
Net Cash Flow	208.81	178.42	-42.23	65.45	2.83	0.57
Free Cash Flow	-86.6	-123.43	-33.7	-77.27	-58.76	-96.42
Free Cash Flow Margin	-4.05%	-5.74%	-1.79%	-3.39%	-4.17%	-16.63%
Free Cash Flow Per Share	-7.53	-12.62	-3.55	-10.47	-8.84	-16.92
Cash Interest Paid	-	-	-	33.92	16.43	0.28
Cash Income Tax Paid	26.14	13.11	6.96	11.97	3.94	0.28
Levered Free Cash Flow	-	-146.99	-48.52	-117.1	-80.19	-132.08
Unlevered Free Cash Flow	-	-124.53	-27.41	-96.94	-70.17	-127.73
Change in Working Capital	-91.78	-144.26	-16.12	-56.98	-76.25	-22.86

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