Adroit Infotech Limited (NSE:ADROITINFO)

Adroit Infotech Cash Flow Statement

Financials in millions INR. 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	6.88	29.96	37.83	6.19	-0.05
Depreciation & Amortization	17.83	15.96	15.08	10.82	10.92
Other Amortization	-	0.01	0.02	0.03	-
Other Operating Activities	33.74	4.44	3.74	0.74	0.46
Change in Accounts Receivable	9.76	-52.15	-43.64	-	-10.84
Change in Inventory	-	-	-0.01	-15.81	-
Change in Accounts Payable	16.21	-11.93	9.39	-0.68	-1.89
Change in Income Taxes	0.44	-3	1.38	15.96	5.45
Change in Other Net Operating Assets	-219.02	10.78	35.46	-10.66	-23.54
Operating Cash Flow	-134.15	-5.95	59.27	6.58	-19.49
Operating Cash Flow Growth	-	-	800.56%	-	-
Capital Expenditures	-84.07	-	-135.93	-10.81	-
Sale of Property, Plant & Equipment	-	3.78	-	-	19.9
Investment in Securities	-256.3	-99.88	-	0.72	-
Other Investing Activities	-12.84	-9.81	-2.72	-1.15	-0.47
Investing Cash Flow	-353.21	-105.91	-138.65	-11.24	19.43
Long-Term Debt Issued	122.3	-	-	-	-
Short-Term Debt Repaid	-2.54	-	-	-	-
Total Debt Repaid	-2.54	-	-	-	-
Net Debt Issued (Repaid)	119.76	-	-	-	-
Issuance of Common Stock	386.83	95.25	74.38	5.03	-
Other Financing Activities	-16.74	21.57	16.02	-	-
Financing Cash Flow	489.84	116.83	90.4	5.03	-
Miscellaneous Cash Flow Adjustments	-0	-	-	-0	-0
Net Cash Flow	2.48	4.97	11.01	0.37	-0.05
Free Cash Flow	-218.22	-5.95	-76.66	-4.23	-19.49
Free Cash Flow Margin	-68.81%	-2.39%	-34.15%	-6.63%	-31.53%
Free Cash Flow Per Share	-4.44	-0.28	-4.03	-0.23	-1.07
Cash Interest Paid	8.07	15.96	2.96	-	-
Cash Income Tax Paid	-4.56	-	-	0.31	0.33
Levered Free Cash Flow	-236.42	-8.67	-138.75	0.97	-5.09
Unlevered Free Cash Flow	-231.37	-6.85	-136.76	1.9	-4.15
Change in Net Working Capital	143.65	42.83	41.06	4.01	20.5

Updated Jan 22, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.