5paisa Capital Limited (NSE:5PAISA)

5paisa Capital Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-	682.34	544.41	435.67	137.36	146.9
Depreciation & Amortization, Total	-	89.55	75.46	66.78	37.87	41.85
Gain (Loss) On Sale of Investments	-	-4.73	-1.49	10.13	-6.17	-12.97
Stock-Based Compensation	-	-57.88	67.57	6.67	20.12	24.38
Change in Accounts Receivable	-	-0.2	0.49	-0.52	-0.28	1.31
Change in Accounts Payable	-	0.48	-4.66	-1.29	-4.82	8.09
Change in Other Net Operating Assets	-	-38.5	-1,929	-623.5	-1,847	-456.34
Other Operating Activities	-	275.67	311.21	330.75	244.11	263.56
Operating Cash Flow	-	979.35	-916.85	245.94	-1,406	20.91
Capital Expenditures	-	-80.32	-194.16	-135.66	-74.58	-41.25
Investment in Securities	-	3.4	63.28	48.44	-54.77	15.28
Other Investing Activities	-	-	-	-	2.28	1.19
Investing Cash Flow	-	-70.31	-125.38	-80.64	-120.42	-8.14
Short-Term Debt Issued	-	-	7,470	7,000	6,200	1,147
Total Debt Issued	-	-	7,470	7,000	6,200	1,147
Short-Term Debt Repaid	-	-1,189	-5,800	-8,097	-5,750	-
Total Debt Repaid	-	-1,189	-5,800	-8,097	-5,750	-
Net Debt Issued (Repaid)	-	-1,189	1,670	-1,097	450.47	1,147
Issuance of Common Stock	-	11.27	157.32	453.15	1,870	7.32
Other Financing Activities	-	-237.11	-285.68	-206.33	-68.69	-1,200
Financing Cash Flow	-	-1,415	1,542	-850.12	2,252	-44.82
Net Cash Flow	-	-505.81	499.75	-684.82	725.36	-32.05
Free Cash Flow	-	899.03	-1,111	110.28	-1,481	-20.34
Free Cash Flow Margin	-	26.32%	-29.99%	3.41%	-53.31%	-1.15%
Free Cash Flow Per Share	-	28.72	-34.02	3.63	-50.41	-0.79
Cash Interest Paid	-	237.11	242.23	162.67	198.79	176.23
Cash Income Tax Paid	-	201.31	163.85	34.91	29.34	-4.58

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