Sodhani Capital 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
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
Net Income	21.81	21.84	22.1	12.04	8.07
Depreciation & Amortization	0.33	0.4	0.53	0.64	0.15
Loss (Gain) From Sale of Assets	3.3	3.09	-7.57	-0.32	-0.02
Other Operating Activities	-0.53	-0.26	-0.3	-0.18	-0.02
Change in Accounts Receivable	-0.09	-0.02	0.05	0.01	-0.05
Change in Accounts Payable	1.68	0.85	0.01	0	-
Change in Other Net Operating Assets	0.09	0.25	-2.14	0.04	0.58
Operating Cash Flow	26.58	26.14	12.69	12.24	8.69
Operating Cash Flow Growth	-	106.01%	3.66%	40.80%	-
Capital Expenditures	-0.04	-0.06	-0.19	-0.22	-1.95
Sale of Property, Plant & Equipment	-0.21	-	7.57	0.32	-
Sale (Purchase) of Real Estate	-8.97	-2	-	-	-
Investment in Securities	-12.05	-22.19	-28.57	-13.14	-6.45
Other Investing Activities	-2.89	-2.8	0.3	0.19	0.04
Investing Cash Flow	-24.17	-27.06	-20.9	-12.85	-8.37
Long-Term Debt Issued	-	-	-	-	1.12
Long-Term Debt Repaid	-	-0.23	-0.21	-0.2	-
Net Debt Issued (Repaid)	-0.6	-0.23	-0.21	-0.2	1.12
Issuance of Common Stock	-	-	10	-	-
Other Financing Activities	-0.03	-0.05	-0.06	-0.09	-
Financing Cash Flow	-0.63	-0.27	9.73	-0.29	1.12
Miscellaneous Cash Flow Adjustments	-0	-0	-	0	-
Net Cash Flow	1.78	-1.2	1.52	-0.89	1.44
Free Cash Flow	26.54	26.07	12.5	12.02	6.74
Free Cash Flow Growth	-	108.68%	3.92%	78.42%	-
Free Cash Flow Margin	61.51%	63.59%	42.13%	49.52%	34.45%
Free Cash Flow Per Share	4.25	4.17	2.06	2.04	1.14
Cash Interest Paid	0.03	0.05	0.06	0.09	-
Cash Income Tax Paid	8.28	8.26	6.6	4.07	3.11
Levered Free Cash Flow	-	22.2	11.28	10.18	-
Unlevered Free Cash Flow	-	22.24	11.32	10.24	-
Change in Working Capital	1.68	1.08	-2.08	0.05	0.52

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