NSE:ARISTO 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	36.79	40.63	38.96	35.62	14.34	10.76
Depreciation & Amortization	27.83	26.02	15.71	15.36	10.99	7.49
Other Amortization	-	-	-	-	-	0.01
Loss (Gain) From Sale of Assets	0.69	-	0	-	-	-
Other Operating Activities	16.03	16.01	16.48	26.98	25.36	25.47
Change in Accounts Receivable	-121.02	12.89	-129	-113.73	-4.35	155.4
Change in Inventory	-11.09	-71.79	-94.1	-64.15	75.83	-76.21
Change in Accounts Payable	-46.58	89.08	241.08	101.78	-31.39	5.42
Change in Other Net Operating Assets	178.47	-12.67	-13.13	-29.7	-23	-105.49
Operating Cash Flow	81.11	100.17	76	-27.84	67.78	22.84
Operating Cash Flow Growth	-17.81%	31.79%	-	-	196.75%	62.34%
Capital Expenditures	-36.99	-51.07	-65.55	-40.61	-32.49	-19.89
Sale of Property, Plant & Equipment	-0.69	2.31	0.2	2.68	0.04	-
Investment in Securities	-	-	-	-0.08	-	-
Other Investing Activities	-5.37	-3.02	0.46	0.56	0.84	0.12
Investing Cash Flow	-41.2	-51.47	-66.1	-37.46	-31.6	-19.78
Long-Term Debt Issued	-	-	-	-	-	13.89
Long-Term Debt Repaid	-	-23.56	-1.7	-9.25	-9.69	-
Net Debt Issued (Repaid)	-7.02	-23.56	-1.7	-9.25	-9.69	13.89
Issuance of Common Stock	-	-	-	130.52	-	-
Common Dividends Paid	-3.4	-3.4	-4.43	-	-	-
Other Financing Activities	-16.48	-16.95	-15.95	-41.61	-23.45	-21.08
Financing Cash Flow	-26.9	-43.91	-22.07	79.66	-33.14	-7.19
Miscellaneous Cash Flow Adjustments	-0	-0	-	-	-	-
Net Cash Flow	13.01	4.78	-12.16	14.37	3.04	-4.13
Free Cash Flow	44.12	49.1	10.45	-68.44	35.29	2.95
Free Cash Flow Growth	52.80%	369.65%	-	-	1097.18%	-
Free Cash Flow Margin	1.22%	1.54%	0.43%	-3.14%	2.13%	0.18%
Free Cash Flow Per Share	6.48	7.21	1.54	-12.91	7.07	0.59
Cash Interest Paid	18.93	18.09	16.67	22.07	18.82	22.09
Cash Income Tax Paid	13.49	14.41	13.87	12.62	-3.5	3.45
Levered Free Cash Flow	-130.77	-25.12	31	-76.52	-9.32	-32.38
Unlevered Free Cash Flow	-119.73	-13.81	41.43	-62.72	2.44	-18.57
Change in Working Capital	-0.23	17.5	4.86	-105.8	17.1	-20.88

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