Balaji Phosphates Limited (NSE:BALAJIPHOS)

Balaji Phosphates 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	79.18	60.4	62.41	32.73	13.51
Depreciation & Amortization	9.49	8.47	8.44	9.82	11.27
Provision & Write-off of Bad Debts	1.38	0.11	-	-	-
Other Operating Activities	-0.99	30.27	33.96	33.96	18.25
Change in Accounts Receivable	-137.77	-10.67	9.09	-26.12	-21.3
Change in Inventory	-82.74	105.9	-184.13	-17.55	-29.12
Change in Accounts Payable	-11.7	-96.94	-5.64	-86.3	73.21
Change in Income Taxes	-	-	0.14	-0.04	-
Change in Other Net Operating Assets	-221.28	-132.35	97.35	78.81	5.37
Operating Cash Flow	-364.42	-34.81	21.63	25.32	71.19
Operating Cash Flow Growth	-	-	-14.56%	-64.44%	-
Capital Expenditures	-37.92	-8.83	-1.11	-3.81	-11.28
Sale of Property, Plant & Equipment	14.19	0.09	-	-	-
Cash Acquisitions	-	-	-	-	-59.11
Investment in Securities	5.9	-	-	-	-
Other Investing Activities	6.03	-	-	-	0
Investing Cash Flow	52.54	-8.75	-1.11	-3.81	-72.21
Long-Term Debt Issued	-	69.06	3.06	6.9	28.19
Long-Term Debt Repaid	-19.48	-	-	-	-
Net Debt Issued (Repaid)	-19.48	69.06	3.06	6.9	28.19
Issuance of Common Stock	415.8	-	-	-	-
Other Financing Activities	-81.8	-30.18	-24.65	-25.86	-13.66
Financing Cash Flow	314.52	38.88	-21.58	-18.96	14.52
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0
Net Cash Flow	2.64	-4.67	-1.06	2.55	13.5
Free Cash Flow	-402.34	-43.64	20.52	21.51	59.91
Free Cash Flow Growth	-	-	-4.56%	-64.10%	-
Free Cash Flow Margin	-31.30%	-2.88%	1.40%	1.69%	5.83%
Free Cash Flow Per Share	-22.05	-2.45	2.30	3.62	10.08
Cash Interest Paid	-	30.18	24.65	25.86	18.25
Cash Income Tax Paid	-	23.52	12.55	5.72	8.3
Levered Free Cash Flow	-282.41	-78.35	-74.94	-1.91	-
Unlevered Free Cash Flow	-259.14	-59.49	-59.83	12.63	-
Change in Net Working Capital	320.49	129.61	135.81	39.37	-

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