BLT Logistics 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
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	38.39	31.3	12.33	1.49
Depreciation & Amortization	36.06	36.29	20.11	15.56
Loss (Gain) From Sale of Assets	-0.78	-0.8	-4.77	-
Provision & Write-off of Bad Debts	-	-	3.64	-
Other Operating Activities	9.21	6.63	13.18	6.51
Change in Accounts Receivable	-32.26	-34.74	-28.04	-6.02
Change in Accounts Payable	-5.04	-7.32	21.44	-11.35
Change in Other Net Operating Assets	-10.55	-0.27	-2.64	2.07
Operating Cash Flow	33.63	32.14	35.25	8.26
Operating Cash Flow Growth	4.65%	-8.84%	326.71%	-
Capital Expenditures	-42.26	-72.49	-21.05	-35.21
Sale of Property, Plant & Equipment	1.16	1.42	-	-
Sale (Purchase) of Intangibles	-	-0.15	-	-
Other Investing Activities	0.14	0.02	4.61	-
Investing Cash Flow	-40.95	-71.2	-16.44	-35.21
Short-Term Debt Issued	10.5	16.51	0.55	11.54
Long-Term Debt Issued	62.23	88.74	-	20.1
Total Debt Issued	72.73	105.24	0.55	31.64
Short-Term Debt Repaid	-2.58	-	-	-
Long-Term Debt Repaid	-53.85	-57.82	-16.17	-
Total Debt Repaid	-56.43	-57.82	-16.17	-
Net Debt Issued (Repaid)	16.3	47.43	-15.61	31.64
Issuance of Common Stock	-	4	2	-
Other Financing Activities	-9.35	-11.98	-6.68	-6.15
Financing Cash Flow	6.96	39.44	-20.29	25.49
Net Cash Flow	-0.36	0.38	-1.48	-1.46
Free Cash Flow	-8.62	-40.35	14.2	-26.95
Free Cash Flow Margin	-1.75%	-10.00%	4.58%	-12.87%
Free Cash Flow Per Share	-2.46	-11.56	142.04	-269.51
Cash Interest Paid	9.35	10.16	-	-
Cash Income Tax Paid	14.31	12.77	0.99	0.99
Levered Free Cash Flow	-17.38	-53.1	7.95	-
Unlevered Free Cash Flow	-11.3	-46.66	12.33	-
Change in Working Capital	-49.24	-41.28	-9.25	-15.3

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