Cell Point (India) 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	FY 2020
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	Mar '20 Mar 31, 2020
Net Income	2.3	16.93	67.25	16.46	6.91	16
Depreciation & Amortization	46.27	18.62	9.45	11.21	12.04	15.29
Other Operating Activities	8.14	32.25	72.15	76.08	22.58	19.92
Change in Accounts Receivable	2.16	-2.74	3.29	-2.08	4.26	4.72
Change in Inventory	-39.54	-91.72	-78.89	-123.08	-60.35	-31.5
Change in Accounts Payable	-52.85	-24.03	-14.31	31.55	-22.89	-43.42
Change in Other Net Operating Assets	-52.34	-21.12	2.78	-13.68	60.95	33.59
Operating Cash Flow	-85.85	-71.8	61.73	-3.54	23.5	14.59
Operating Cash Flow Growth	-	-	-	-	61.05%	-
Capital Expenditures	-75.55	-305.52	-25.09	-4.57	-11.57	-10.35
Other Investing Activities	-0	-	-	-	-1.95	0.12
Investing Cash Flow	1.5	-305.52	-25.09	-4.57	-13.52	-10.22
Short-Term Debt Issued	-	98.04	59.64	175.99	-	-
Long-Term Debt Issued	-	-	-	-	18.09	28.36
Total Debt Issued	139.37	98.04	59.64	175.99	18.09	28.36
Long-Term Debt Repaid	-	-169.47	-17.51	-44.63	-	-
Net Debt Issued (Repaid)	168.47	-71.43	42.13	131.37	18.09	28.36
Issuance of Common Stock	-	503.4	0	-	-	-
Other Financing Activities	-23.02	-39.43	-54.61	-76.66	-21.57	-21.77
Financing Cash Flow	145.45	392.54	-12.47	54.7	-3.49	6.59
Miscellaneous Cash Flow Adjustments	0	0	0	0	-	-
Net Cash Flow	61.1	15.22	24.17	46.59	6.5	10.96
Free Cash Flow	-161.4	-377.32	36.64	-8.11	11.94	4.25
Free Cash Flow Growth	-	-	-	-	180.94%	-
Free Cash Flow Margin	-5.09%	-11.75%	1.24%	-0.30%	0.53%	0.15%
Free Cash Flow Per Share	-8.63	-21.51	2.68	-0.59	0.87	0.31
Cash Interest Paid	23.02	39.43	54.61	76.66	21.57	21.77
Cash Income Tax Paid	20.09	17.78	13.54	9.32	6.75	9.66
Levered Free Cash Flow	-183.64	-423.9	-24.05	-80.79	16.85	-
Unlevered Free Cash Flow	-157.22	-391.36	19.69	-40.61	33.12	-
Change in Net Working Capital	153.04	146.98	71.44	107.69	9.92	-

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