Shipwaves Online 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	97.41	108.38	58.37	22.41	0.67	0.84
Depreciation & Amortization	5.47	5.1	4.79	0.32	0.31	0.32
Other Amortization	15.87	16.46	15.44	-	-	-
Loss (Gain) From Sale of Assets	7.26	7.26	-	-	-	-
Other Operating Activities	56.42	52.41	36.83	20.77	2.85	4.81
Change in Accounts Receivable	-28.71	-59.46	-19.56	10.51	-13.41	-27.96
Change in Accounts Payable	11.34	-3.41	34	13.6	-18.43	-0.68
Change in Other Net Operating Assets	-239.12	-129.82	-104	-44.67	-15.42	10.59
Operating Cash Flow	-74.05	-3.07	25.85	22.95	-43.43	-12.08
Operating Cash Flow Growth	-	-	12.66%	-	-	-
Capital Expenditures	-33.09	-64.93	-71.35	-21.93	-14.59	-18.9
Sale of Property, Plant & Equipment	15.51	15.51	7.16	-	-	-
Cash Acquisitions	-	-	-33.19	-	-	-
Investment in Securities	-	-	-0.01	-	-	-
Other Investing Activities	-20.28	-15.97	-14.3	-4.22	-7.98	0.53
Investing Cash Flow	-37.86	-65.4	-111.69	-26.15	-22.57	-18.37
Short-Term Debt Issued	-	113.43	69.8	56.72	8.63	64.84
Long-Term Debt Issued	-	-	40.46	-	-	-
Total Debt Issued	159.55	113.43	110.26	56.72	8.63	64.84
Long-Term Debt Repaid	-	-9.53	-	-43.35	-28.07	-23.93
Net Debt Issued (Repaid)	152.2	103.89	110.26	13.37	-19.44	40.91
Issuance of Common Stock	-	-	-	-	94.04	-
Other Financing Activities	-39.7	-34.99	-23.37	-11.72	-12.28	-4.94
Financing Cash Flow	112.5	68.9	86.89	1.65	62.32	35.97
Miscellaneous Cash Flow Adjustments	0	-	-0	-	0	0
Net Cash Flow	0.59	0.43	1.05	-1.55	-3.68	5.53
Free Cash Flow	-107.14	-68	-45.5	1.02	-58.02	-30.98
Free Cash Flow Margin	-10.26%	-6.26%	-4.69%	0.15%	-10.01%	-7.26%
Free Cash Flow Per Share	-1.13	-0.72	-0.48	0.01	-7.66	-619.56
Cash Interest Paid	39.7	34.99	23.37	11.72	12.28	4.94
Cash Income Tax Paid	12.77	11.52	-1.9	-2.49	9.6	-
Levered Free Cash Flow	-	-157.78	-104.27	-26.92	-78.71	-
Unlevered Free Cash Flow	-	-137.45	-91.06	-19.88	-71.09	-
Change in Working Capital	-256.49	-192.69	-89.56	-20.55	-47.26	-18.05

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