Brace Port Logistics 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	67.93	48.91	61.81	32.24	5.42
Depreciation & Amortization	3.5	3.73	0.65	0.24	0.09
Other Operating Activities	-2.48	-2.12	-0.73	-0.47	-0.52
Change in Accounts Receivable	-28	-136.75	29.52	-38.19	-66.08
Change in Accounts Payable	-18.84	114.94	-49.39	41.07	52.28
Change in Other Net Operating Assets	-74.53	-23.49	-4.9	0.39	4.26
Operating Cash Flow	-52.42	5.23	36.96	35.27	-4.55
Operating Cash Flow Growth	-	-85.86%	4.79%	-	-
Capital Expenditures	-8.76	-8.94	-11.16	-0.08	-1.99
Investment in Securities	26.33	-19	-1.3	-6.62	-18.34
Other Investing Activities	1.84	1.8	0.89	0.58	0.48
Investing Cash Flow	12.94	-26.14	-11.56	-6.13	-19.85
Short-Term Debt Issued	-	0.09	1.01	-	-
Long-Term Debt Issued	-	-	4.9	-	-
Total Debt Issued	0.09	0.09	5.91	-	15.75
Short-Term Debt Repaid	-	-	-	-6.56	-
Long-Term Debt Repaid	-	-1.1	-	-	-
Total Debt Repaid	-1.15	-1.1	-	-6.56	-
Net Debt Issued (Repaid)	-1.06	-1.01	5.91	-6.56	15.75
Issuance of Common Stock	206.86	-	-	-	18
Common Dividends Paid	-10.31	-	-15	-	-
Other Financing Activities	-1.74	-1.11	-0.74	-0.1	-0.29
Financing Cash Flow	193.75	-2.13	-9.83	-6.66	33.46
Net Cash Flow	154.27	-23.04	15.57	22.48	9.06
Free Cash Flow	-61.18	-3.71	25.8	35.19	-6.54
Free Cash Flow Growth	-	-	-26.67%	-	-
Free Cash Flow Margin	-7.11%	-0.68%	3.66%	6.50%	-3.88%
Free Cash Flow Per Share	-6.68	-0.45	3.13	4.27	-0.79
Cash Interest Paid	1.1	0.47	0.03	0.16	0.06
Cash Income Tax Paid	23.39	17.77	21.58	11	1.92
Levered Free Cash Flow	-	-11.91	13.14	30.71	-
Unlevered Free Cash Flow	-	-11.62	13.16	30.81	-
Change in Net Working Capital	-	46.51	25.54	-3.12	-

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