Advance Agrolife Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	256.38	247.32	148.68	89.89	90.45
Depreciation & Amortization	76.09	33.85	24.59	19.67	18.1
Other Amortization	0.03	-	-	-	-
Loss (Gain) From Sale of Assets	-	-0.12	-	-	-
Other Operating Activities	71.15	50.8	41.44	5.65	46.88
Change in Accounts Receivable	-199.19	-386.7	-384.63	-200.38	-16.35
Change in Inventory	-387.1	-100.85	-92.6	-84.9	-59.53
Change in Accounts Payable	317.03	335.23	404.26	155.57	-8.31
Change in Other Net Operating Assets	-77.26	-31.12	-80.01	13.15	8.19
Operating Cash Flow	57.13	148.41	61.73	-1.35	79.42
Operating Cash Flow Growth	-61.50%	140.42%	-	-	-
Capital Expenditures	-331.48	-302.41	-82.01	-30.79	-57.82
Sale of Property, Plant & Equipment	-	0.9	-	-	0.3
Sale (Purchase) of Intangibles	-4.58	-	-	-	-
Other Investing Activities	-2.65	-9.33	1.89	-1.64	0.58
Investing Cash Flow	-338.71	-310.84	-80.12	-32.43	-56.94
Short-Term Debt Issued	329.91	122.15	15.91	87.01	-
Long-Term Debt Issued	8.7	79.89	25.26	-	27.72
Total Debt Issued	338.61	202.04	41.17	87.01	27.72
Short-Term Debt Repaid	-	-	-	-	-1.64
Long-Term Debt Repaid	-1.51	-0.39	-0.33	-34.08	-
Total Debt Repaid	-1.51	-0.39	-0.33	-34.08	-1.64
Net Debt Issued (Repaid)	337.1	201.65	40.84	52.93	26.08
Other Financing Activities	-54.33	-35.36	-26.42	-16.51	-46.85
Financing Cash Flow	282.77	166.29	14.42	36.42	-20.77
Miscellaneous Cash Flow Adjustments	-	-0.01	-	-	-
Net Cash Flow	1.19	3.85	-3.97	2.64	1.7
Free Cash Flow	-274.35	-154	-20.28	-32.14	21.6
Free Cash Flow Margin	-5.46%	-3.37%	-0.51%	-1.28%	1.05%
Free Cash Flow Per Share	-6.10	-3.42	-0.45	-0.71	0.48
Cash Interest Paid	54.33	35.36	26.42	16.51	13.91
Cash Income Tax Paid	75.75	68.28	35.86	44.92	-
Levered Free Cash Flow	-365.92	-219.94	-68.47	-67.67	-39.65
Unlevered Free Cash Flow	-333.43	-199.29	-52.66	-57.79	-28.24
Change in Working Capital	-346.52	-183.44	-152.98	-116.56	-76.01

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