Blue Water Logistics 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
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	106.71	59.41	26.41	24.38
Depreciation & Amortization	16.8	9.56	8.79	1.9
Other Operating Activities	40.5	13.73	22.18	11.23
Change in Accounts Receivable	-186.8	-65.54	131.46	-116.45
Change in Inventory	-	-	-	3.09
Change in Accounts Payable	18.18	72.13	-162.69	61.33
Change in Other Net Operating Assets	-110.06	-46.96	24.28	-72.71
Operating Cash Flow	-114.67	42.33	50.43	-87.23
Operating Cash Flow Growth	-	-16.07%	-	-
Capital Expenditures	-53.57	-17.7	-21.05	-2.86
Other Investing Activities	1.03	0.11	1.42	0.24
Investing Cash Flow	-52.53	-17.58	-19.64	-2.62
Short-Term Debt Issued	112.63	-	-	53.45
Long-Term Debt Issued	82.44	28.84	-	51.73
Total Debt Issued	195.07	28.84	-	105.19
Short-Term Debt Repaid	-	-10.2	-	-
Long-Term Debt Repaid	-	-34.47	-	-
Total Debt Repaid	-	-44.67	-10.04	-
Net Debt Issued (Repaid)	195.07	-15.83	-10.04	105.19
Repurchase of Common Stock	-	-	-24.91	-
Other Financing Activities	-28.76	-16.75	-23.06	-11.73
Financing Cash Flow	166.31	-32.59	-58.01	93.45
Miscellaneous Cash Flow Adjustments	-	-0	0	0
Net Cash Flow	-0.89	-7.84	-27.21	3.6
Free Cash Flow	-168.24	24.63	29.38	-90.09
Free Cash Flow Growth	-	-16.16%	-	-
Free Cash Flow Margin	-8.58%	1.78%	1.75%	-5.69%
Free Cash Flow Per Share	-21.03	3.08	3.67	-11.26
Cash Interest Paid	28.76	16.75	23.06	9.04
Cash Income Tax Paid	24.39	23.05	9.94	8.2
Levered Free Cash Flow	-203.34	0.48	79.07	-
Unlevered Free Cash Flow	-187.8	10.52	92.71	-
Change in Net Working Capital	258.49	41.36	-69.11	-

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