Blue Diamonds Jewellery Worldwide PLC (COSE:BLUE.N0000)

COSE:BLUE.N0000 Cash Flow Statement

Financials in millions LKR. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-41.24	-88.24	-17.75	-41.53	-1.8
Depreciation & Amortization	6.13	5.46	2.69	2.48	2.47
Loss (Gain) From Sale of Assets	0.66	-	-	-	-
Provision & Write-off of Bad Debts	-	-	-0.26	-	-
Other Operating Activities	3.13	-2.6	-5.47	6.86	-5.7
Change in Accounts Receivable	5.65	-26.26	-12.78	-2.25	-0.74
Change in Inventory	10	-6.09	7.9	16.27	19.98
Change in Accounts Payable	11.47	-2.36	5.81	3.6	4.39
Change in Other Net Operating Assets	-	0.17	-	-	-
Operating Cash Flow	-4.2	-119.92	-19.87	-14.57	18.61
Capital Expenditures	-	-28.17	-0.07	-0.53	-0.43
Sale of Property, Plant & Equipment	1.23	-	-	-	-
Other Investing Activities	-	4.06	0	0	0.02
Investing Cash Flow	1.4	-24.11	0.35	-0.19	0.18
Long-Term Debt Issued	2.38	-	-	3.82	3.17
Long-Term Debt Repaid	-	-2.28	-2.51	-4.57	-9.07
Net Debt Issued (Repaid)	2.38	-2.28	-2.51	-0.74	-5.9
Issuance of Common Stock	-	125.26	25.52	-	-
Financing Cash Flow	2.38	122.98	23.01	-0.74	-5.9
Miscellaneous Cash Flow Adjustments	-0.02	-	-	-	-
Net Cash Flow	-0.45	-21.05	3.49	-15.5	12.89
Free Cash Flow	-4.2	-148.09	-19.94	-15.1	18.18
Free Cash Flow Margin	-14.75%	-689.13%	-46.10%	-53.69%	12.25%
Free Cash Flow Per Share	-0.00	-0.17	-0.04	-0.04	0.04
Cash Interest Paid	0.24	0.91	3.48	1.53	2.02
Levered Free Cash Flow	54.83	-114.34	-14.36	-12.65	17.07
Unlevered Free Cash Flow	58.52	-111.64	-11.61	-11.51	18.33
Change in Net Working Capital	-74.47	33.95	-1.91	-14.39	-15.96

Updated Aug 22, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.