SK Minerals & Additives 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	134.47	109.38	30.95	18.95	16.67
Depreciation & Amortization	8.52	8.67	8.91	5.09	2.42
Other Operating Activities	109.87	86.91	32.98	24.66	14.87
Change in Accounts Receivable	1.74	-101.2	-94.82	86.17	-72.23
Change in Inventory	-160.98	-121.54	-32.66	-8.78	-4.21
Change in Accounts Payable	-0.37	-0.06	-20.86	-1.26	-26.39
Change in Other Net Operating Assets	-509.41	-11.26	-14.57	-236.73	28.76
Operating Cash Flow	-416.17	-29.1	-90.06	-111.9	-40.1
Capital Expenditures	-27.31	-9.81	-20.14	-19.32	-16
Investing Cash Flow	-27.25	-9.81	-20.14	-19.32	-16
Short-Term Debt Issued	-	104.58	104.49	79.85	49.03
Long-Term Debt Issued	-	0.39	31.01	62.1	6.03
Total Debt Issued	430.19	104.97	135.5	141.95	55.06
Long-Term Debt Repaid	-	-5.05	-24.36	-14.9	-
Net Debt Issued (Repaid)	425.14	99.92	111.14	127.05	55.06
Issuance of Common Stock	-	-	34	15.9	4.17
Other Financing Activities	-35.71	-28.83	-16.3	-7.52	-3.4
Financing Cash Flow	389.43	71.09	128.84	135.43	55.82
Net Cash Flow	-53.99	32.19	18.65	4.22	-0.28
Free Cash Flow	-443.48	-38.91	-110.2	-131.22	-56.1
Free Cash Flow Margin	-20.10%	-1.84%	-10.13%	-9.92%	-4.63%
Free Cash Flow Per Share	-49.25	-4.32	-30.52	-176.01	-1731.39
Cash Interest Paid	35.71	28.83	16.3	7.52	3.4
Cash Income Tax Paid	-	-14.91	-6.56	-8.5	-5.03
Levered Free Cash Flow	-	-109.11	-81.79	-143.91	-
Unlevered Free Cash Flow	-	-91.09	-71.61	-139.21	-
Change in Working Capital	-669.02	-234.07	-162.9	-160.6	-74.06

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