Game Changers Texfab 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	120.65	42.67	5.28	1.45
Depreciation & Amortization	5.63	3.19	1.15	1.96
Other Amortization	4.58	-	-	-
Loss (Gain) From Sale of Assets	-0.01	-	-	-
Other Operating Activities	14.38	5.98	9.41	4.33
Change in Accounts Receivable	-94.48	-31.57	-65.71	-23.88
Change in Inventory	-39.82	-93.46	-13.18	5.28
Change in Accounts Payable	-45.39	119.23	59.78	-5.25
Change in Other Net Operating Assets	69.72	-19.96	-15.01	12.22
Operating Cash Flow	32.66	25.54	-18.35	-4.14
Operating Cash Flow Growth	27.90%	-	-	-
Capital Expenditures	-1.35	-6.61	-0.37	-0.25
Sale of Property, Plant & Equipment	0.09	-	-	-
Sale (Purchase) of Intangibles	-14.45	-	-	-
Investing Cash Flow	-15.7	-6.61	-0.37	-0.25
Short-Term Debt Issued	2.79	-	16.63	8.99
Long-Term Debt Issued	-	-	0.33	-
Total Debt Issued	2.79	-	16.96	8.99
Short-Term Debt Repaid	-	-8.86	-	-0
Long-Term Debt Repaid	-9.69	-3.26	-0.25	-
Total Debt Repaid	-9.69	-12.12	-0.25	-0
Net Debt Issued (Repaid)	-6.9	-12.12	16.71	8.99
Issuance of Common Stock	-	-	7.51	-
Other Financing Activities	-10.14	-6.19	-5.35	-4.33
Financing Cash Flow	-17.04	-18.31	18.88	4.66
Miscellaneous Cash Flow Adjustments	-	-	0	-0
Net Cash Flow	-0.08	0.62	0.15	0.27
Free Cash Flow	31.31	18.93	-18.73	-4.39
Free Cash Flow Growth	65.42%	-	-	-
Free Cash Flow Margin	2.71%	1.93%	-1.86%	-1.25%
Free Cash Flow Per Share	2.50	1.51	-1.50	-0.36
Cash Interest Paid	10.14	6.19	5.34	4.34
Cash Income Tax Paid	40.86	14.51	0.8	0.54
Levered Free Cash Flow	-14.57	-9.44	-27.1	-
Unlevered Free Cash Flow	-5.63	-5.08	-23.71	-
Change in Working Capital	-112.56	-26.31	-34.19	-11.89

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