Grill Splendour Services Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '24 Sep 30, 2024	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-21.91	-2.38	19.91	0.35	-0.36
Depreciation & Amortization	2.28	2.03	1.63	1.21	0.64
Other Amortization	0.01	0.01	-	-	-
Other Operating Activities	7.95	7.42	2.08	0.91	0.92
Change in Accounts Receivable	0.51	-1.68	-5.44	-0.06	-1
Change in Inventory	-1.28	0.1	0.41	0.38	-1.78
Change in Accounts Payable	-2.4	5.63	4.41	-0.71	4.53
Change in Other Net Operating Assets	5.25	-12.31	0.5	-1.81	0.21
Operating Cash Flow	-9.59	-1.18	23.5	0.27	3.16
Operating Cash Flow Growth	-	-	8636.43%	-91.48%	-
Capital Expenditures	-35.43	-5.71	-4.21	-3.19	-6.42
Other Investing Activities	-19.56	-14.73	-0.58	0.98	-0.08
Investing Cash Flow	-133	-156.5	-29.08	-2.89	-7.42
Short-Term Debt Issued	-	115.78	8.03	-	-
Long-Term Debt Issued	-	9.09	8.54	5.13	6.5
Total Debt Issued	54.25	124.87	16.57	5.13	6.5
Short-Term Debt Repaid	-	-	-	-1.41	-1.49
Total Debt Repaid	-116.73	-	-	-1.41	-1.49
Net Debt Issued (Repaid)	-62.48	124.87	16.57	3.72	5.01
Issuance of Common Stock	179.59	38.25	-	-	-
Other Financing Activities	-8.18	-7.88	-1.88	-1.09	-0.99
Financing Cash Flow	108.94	155.24	14.69	2.63	4.02
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	-33.66	-2.44	9.12	0.02	-0.24
Free Cash Flow	-45.02	-6.89	19.29	-2.93	-3.26
Free Cash Flow Margin	-40.32%	-5.12%	12.61%	-2.54%	-3.95%
Free Cash Flow Per Share	-11.72	-1.80	12.78	-1.94	-2.16
Cash Interest Paid	15.72	14.75	4.31	1.07	0.99
Levered Free Cash Flow	-	-13.2	13.18	-4	-
Unlevered Free Cash Flow	-	-8.75	14.43	-3.32	-
Change in Net Working Capital	-	8.26	0.12	2.2	-

Source: S&P Capital IQ. Standard template. Financial Sources.