Aten Papers & Foam 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	54.66	70.11	27.81	5.03	7.63	6.54
Depreciation & Amortization	1.57	1.57	1.57	1.57	1.45	0.62
Other Amortization	0	0	0	0	0	-
Loss (Gain) From Sale of Assets	-	-	-	-	-	-0.02
Other Operating Activities	9.08	25.42	20.32	9.37	7.76	4.33
Change in Accounts Receivable	-70.39	-10.94	-50.19	0.17	-19.02	-37.89
Change in Inventory	-21.54	-8.26	-2.51	0.68	11.91	-8.26
Change in Accounts Payable	-61.9	-21.13	0.16	11.41	20.22	-47.1
Change in Other Net Operating Assets	281.5	-3.85	21.74	-23.63	6.7	-2.49
Operating Cash Flow	192.98	52.93	18.9	4.6	36.65	-84.27
Operating Cash Flow Growth	-	180.02%	311.25%	-87.46%	-	-
Capital Expenditures	-	-0.03	-	-0.2	-6.38	-1.99
Sale of Property, Plant & Equipment	-	-	-	-	-	0.08
Other Investing Activities	0.21	0.01	-	-	0.08	-
Investing Cash Flow	0.21	-0.02	-	-0.2	-6.3	-1.91
Short-Term Debt Issued	-	-	6.63	8.29	-	93.04
Long-Term Debt Issued	-	-	-	-	31.05	-
Total Debt Issued	-	-	6.63	8.29	31.05	93.04
Short-Term Debt Repaid	-	-34.47	-	-	-55.4	-
Long-Term Debt Repaid	-	-10.9	-10.26	-2.4	-	-1.23
Total Debt Repaid	-93.28	-45.38	-10.26	-2.4	-55.4	-1.23
Net Debt Issued (Repaid)	-93.28	-45.38	-3.63	5.89	-24.35	91.81
Other Financing Activities	-7.71	-11	-12.78	-10.35	-7.12	-4.38
Financing Cash Flow	180.73	-56.37	-16.41	-4.46	-31.47	87.43
Miscellaneous Cash Flow Adjustments	-0	-0	-0	-0	-	-
Net Cash Flow	373.91	-3.47	2.49	-0.06	-1.12	1.25
Free Cash Flow	192.98	52.9	18.9	4.4	30.28	-86.26
Free Cash Flow Growth	-	179.87%	329.76%	-85.47%	-	-
Free Cash Flow Margin	13.09%	3.81%	1.95%	0.48%	3.37%	-11.73%
Free Cash Flow Per Share	24.30	7.56	2.70	0.63	4.33	-12.33
Cash Interest Paid	7.71	11	12.78	10.35	7.12	4.16
Cash Income Tax Paid	17.88	9.43	1.82	2.8	2.17	2.28
Levered Free Cash Flow	-	30.77	1.69	-6.63	22.35	-
Unlevered Free Cash Flow	-	37.63	9.6	-0.23	26.49	-
Change in Working Capital	127.67	-44.18	-30.81	-11.37	19.82	-95.73

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