Apollo Techno Industries 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	125.45	137.88	32.31	8.96	1.52	-4.25
Depreciation & Amortization	9.89	9.57	9.51	9.38	9.56	9.8
Other Amortization	0.24	0.32	0.3	0.16	0.16	0.15
Loss (Gain) From Sale of Assets	-0.05	-0.05	-0.05	0.34	0.64	2.87
Asset Writedown & Restructuring Costs	0.03	0.03	-	-	-	-1.76
Provision & Write-off of Bad Debts	-0.05	0.1	0.11	0.28	-	-
Other Operating Activities	-17.81	-2.26	36.07	15.66	14.55	11.79
Change in Accounts Receivable	-27.95	-38.5	-2.83	-26.13	-9.99	-7.45
Change in Inventory	-119.6	-46.65	-20.52	-27.21	-73.73	5.26
Change in Accounts Payable	76.37	36.41	-18.3	5.22	16.04	-11
Change in Other Net Operating Assets	56.08	47.76	-8.56	3.65	-13.23	-38.37
Operating Cash Flow	102.59	144.61	28.04	-9.68	-54.49	-32.96
Operating Cash Flow Growth	-	415.81%	-	-	-	-
Capital Expenditures	-4.24	-3.01	-3.56	-6.37	-8.07	-2.03
Sale of Property, Plant & Equipment	0.18	0.18	0.82	0.86	3.1	0.72
Cash Acquisitions	-	-	-	-	-	-19.26
Sale (Purchase) of Intangibles	-0.4	-0.4	-0.75	-0.14	-0.06	-
Investment in Securities	-0.02	-0.02	9.22	30.89	-	-
Other Investing Activities	-	0.02	0.02	0.1	-0.31	0.04
Investing Cash Flow	-4.48	-3.23	5.74	25.34	-5.34	-20.53
Long-Term Debt Issued	-	-	-	-	95.59	100.42
Total Debt Issued	-	-	-	-	95.59	100.42
Long-Term Debt Repaid	-	-115.46	-6.79	-23.12	-	-22.72
Net Debt Issued (Repaid)	-67.56	-115.46	-6.79	-23.12	95.59	77.7
Other Financing Activities	-25.23	-26.43	-25.69	-15.49	-13.52	-26.64
Financing Cash Flow	-92.79	-141.88	-32.49	-38.61	82.08	51.07
Miscellaneous Cash Flow Adjustments	-	-	0	0	-	-
Net Cash Flow	5.32	-0.51	1.29	-22.95	22.25	-2.43
Free Cash Flow	98.35	141.6	24.47	-16.05	-62.56	-34.99
Free Cash Flow Growth	-	478.62%	-	-	-	-
Free Cash Flow Margin	10.01%	14.28%	3.55%	-2.24%	-11.73%	-7.51%
Free Cash Flow Per Share	9.82	14.16	2.45	-1.60	-25.02	-14.75
Cash Interest Paid	24.14	24.91	24.89	14.66	13.52	26.64
Cash Income Tax Paid	43.66	37.3	1.91	2.08	1.3	3.37
Levered Free Cash Flow	-	98.89	-5.31	-37.69	-68.07	-
Unlevered Free Cash Flow	-	114.46	10.25	-28.52	-60.06	-
Change in Working Capital	-15.11	-0.98	-50.21	-44.47	-80.92	-51.56

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