Oval Projects Engineering 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	115.13	93.33	44.01	31.85	30.54	15.48
Depreciation & Amortization	7.57	5.58	6.64	9.41	10.72	10.65
Loss (Gain) From Sale of Assets	-1.63	-1.63	-0.36	-0.42	-	-
Other Operating Activities	73.91	84.79	54.24	40.98	8.51	7.39
Change in Accounts Receivable	-158.54	-247.45	4.29	32.36	-81.7	-13.78
Change in Inventory	18.22	-46.91	-168.51	-76.87	-47.69	-9.55
Change in Accounts Payable	-42.83	64.41	15.49	33.22	121.86	-99.47
Change in Income Taxes	-38.42	-38.42	-11.26	-11.41	-	-
Change in Other Net Operating Assets	-107.61	-74.4	43.83	60.65	-32.59	-20.33
Operating Cash Flow	-134.19	-160.7	-11.64	119.76	9.65	-110.97
Operating Cash Flow Growth	-	-	-	1141.45%	-	-
Capital Expenditures	-44.42	-3.79	-4.05	-25.04	-18.75	-29.85
Sale of Property, Plant & Equipment	24.39	12.75	0.5	1.15	0.79	-
Cash Acquisitions	-	-	-	-	-6.01	-0.08
Divestitures	-	-	12.72	-	-	-
Investment in Securities	-	-	5	-0.02	-	-0.02
Other Investing Activities	-143.11	-41.26	-168.19	-11.76	-	-
Investing Cash Flow	-163.15	-32.31	-154.03	-35.67	-154.39	-0.23
Short-Term Debt Issued	-	194.17	33.62	79.98	117.23	48.7
Long-Term Debt Issued	-	23.11	-	-	35.22	39.55
Total Debt Issued	210.8	217.27	33.62	79.98	152.46	88.25
Long-Term Debt Repaid	-	-	-4.05	-32.63	-	-
Net Debt Issued (Repaid)	181.01	217.27	29.57	47.35	152.46	88.25
Issuance of Common Stock	496.3	128.76	143.21	-	-	-
Other Financing Activities	-72.2	-57.82	-12.89	-57.42	-9.17	-5.38
Financing Cash Flow	605.11	288.21	159.9	-10.07	143.29	82.87
Net Cash Flow	307.78	95.2	-5.77	74.02	-1.45	-28.34
Free Cash Flow	-178.61	-164.5	-15.69	94.72	-9.11	-140.82
Free Cash Flow Margin	-13.78%	-16.08%	-2.01%	16.05%	-1.54%	-29.52%
Free Cash Flow Per Share	-11.83	-11.72	-2.27	8.45	-0.81	-12.55
Cash Interest Paid	121.27	95.41	52.61	43.73	9.17	6.75
Cash Income Tax Paid	66.03	38.42	11.26	11.41	-	0.2
Levered Free Cash Flow	-	-222.54	-43.8	67.26	-22.04	-
Unlevered Free Cash Flow	-	-192.72	-26.99	82.39	-17.39	-
Change in Working Capital	-329.17	-342.76	-116.17	37.94	-40.13	-143.13

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