Euro Panel Products 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	184.31	146.11	100.79	130.91	36.12
Depreciation & Amortization	66.73	45.03	42.85	37.95	29.88
Other Amortization	0.28	0.28	0.32	0.47	-
Loss (Gain) From Sale of Assets	-0.52	-1.41	-0.11	0.08	-
Other Operating Activities	114.34	90.42	75.35	58.71	60.15
Change in Accounts Receivable	-63.62	-34.63	-90.34	-46.25	-79.24
Change in Inventory	-9.58	-246.35	-229.49	-279.43	-27.8
Change in Accounts Payable	-182.71	64.57	27.31	46.86	52.71
Change in Other Net Operating Assets	-15.08	-3.99	250.83	-88.06	-2.55
Operating Cash Flow	94.13	60.04	177.5	-138.75	69.27
Operating Cash Flow Growth	56.79%	-66.18%	-	-	-29.95%
Capital Expenditures	-216.7	-327.83	-76.3	-17.65	-37.76
Sale of Property, Plant & Equipment	4.63	8.08	0.41	0.04	-
Investment in Securities	11.43	5.31	-18.22	-0.56	-0.32
Other Investing Activities	1.34	3.17	3.11	1.12	-0.32
Investing Cash Flow	-199.29	-311.28	-91	-17.05	-38.39
Short-Term Debt Issued	246.69	285.81	-	-	-
Long-Term Debt Issued	-	68.14	-	-	41
Total Debt Issued	246.69	353.96	-	-	41
Long-Term Debt Repaid	-19.37	-16.59	-17.66	-193.05	-
Net Debt Issued (Repaid)	227.32	337.36	-17.66	-193.05	41
Issuance of Common Stock	-	-	-	454.64	-
Other Financing Activities	-120.99	-96.6	-75.59	-74.09	-62.45
Financing Cash Flow	106.33	240.76	-93.25	187.49	-21.45
Miscellaneous Cash Flow Adjustments	-0	-	0	0	-
Net Cash Flow	1.17	-10.48	-6.74	31.7	9.42
Free Cash Flow	-122.56	-267.8	101.21	-156.4	31.51
Free Cash Flow Margin	-2.90%	-6.77%	3.06%	-7.21%	2.21%
Free Cash Flow Per Share	-5.00	-10.93	4.13	-7.91	1.75
Cash Interest Paid	-	-	69.45	65.4	62.45
Cash Income Tax Paid	58.13	54	32.3	49.5	21.95
Levered Free Cash Flow	-259.63	-371.72	-223.83	-230.92	-29.47
Unlevered Free Cash Flow	-192.81	-315.8	-180.42	-190.05	9.56
Change in Working Capital	-271	-220.4	-41.7	-366.87	-56.88

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