Super Iron Foundry 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	107.52	39.41	12.83	8.79	11.45
Depreciation & Amortization	54.7	51.59	40.38	44.86	45.82
Other Amortization	0.55	-	-	-	-
Loss (Gain) From Sale of Assets	-69.89	-8.87	-	-	-
Provision & Write-off of Bad Debts	7.89	2.28	-	-	-
Other Operating Activities	92.54	83.27	64.26	44.68	1.66
Change in Accounts Receivable	309.75	-56.88	-214.53	-96.58	-178.98
Change in Inventory	-183.35	-194.16	38.84	-420.25	-81.85
Change in Accounts Payable	-168.89	209.61	139.85	70.61	13.39
Change in Other Net Operating Assets	-93.67	-8.73	43.2	87.01	28.63
Operating Cash Flow	57.15	117.52	124.82	-260.89	-159.87
Operating Cash Flow Growth	-51.37%	-5.85%	-	-	-
Capital Expenditures	-357.57	-36.34	-139.11	-116.19	-136.33
Sale of Property, Plant & Equipment	127	9.5	132.53	-	-
Investment in Securities	-204.05	-	-	-	-
Other Investing Activities	22.29	2.04	2.04	1.42	1.09
Investing Cash Flow	-412.32	-24.81	-4.54	-114.77	-135.25
Short-Term Debt Issued	-	15.58	30.62	359.2	-
Long-Term Debt Issued	-	8.8	-	70.21	289.04
Total Debt Issued	-	24.38	30.62	429.41	289.04
Short-Term Debt Repaid	-59.65	-	-	-	-
Long-Term Debt Repaid	-157.6	-42.47	-83.49	-	-11.14
Total Debt Repaid	-217.26	-42.47	-83.49	-	-11.14
Net Debt Issued (Repaid)	-217.26	-18.09	-52.87	429.41	277.9
Issuance of Common Stock	628.24	-	-	6	15.99
Other Financing Activities	-83.99	-78.7	-64.16	-42.95	-
Financing Cash Flow	327	-96.79	-117.03	392.45	293.88
Miscellaneous Cash Flow Adjustments	-	-	-0	-	-
Net Cash Flow	-28.18	-4.07	3.26	16.8	-1.24
Free Cash Flow	-300.42	81.18	-14.29	-377.07	-296.21
Free Cash Flow Margin	-18.93%	5.24%	-1.13%	-28.50%	-28.88%
Free Cash Flow Per Share	-12.85	4.92	-0.87	-22.95	-18.14
Cash Interest Paid	83.99	78.7	-	-	-
Cash Income Tax Paid	24.51	1.35	2.95	5.83	2.08
Levered Free Cash Flow	-381.53	4.64	-80.75	-412.2	-412.57
Unlevered Free Cash Flow	-329.04	53.82	-40.65	-385.36	-394.48
Change in Working Capital	-136.16	-50.16	7.36	-359.21	-218.8

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