Chavda Infra Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2019 - 2020
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	2019 - 2020
Net Income	197.38	211.02	187.59	120.46	52.15	44.38	Upgrade
Depreciation & Amortization	188.06	178.57	106.21	56.44	51.01	52.5	Upgrade
Other Amortization	6.98	6.98	6.98	-	-	-	Upgrade
Loss (Gain) From Sale of Assets	0.4	-5.02	0.18	-	-	-	Upgrade
Loss (Gain) From Sale of Investments	-	-	-	-	-	0.7	Upgrade
Other Operating Activities	85.7	95.63	48.7	71.68	20.92	34.54	Upgrade
Change in Accounts Receivable	-733.03	-968.61	-447.13	-218.25	-106.37	29.62	Upgrade
Change in Inventory	-158.27	-2.17	-162.18	-217.74	-115.57	-89.94	Upgrade
Change in Accounts Payable	171.94	155.36	14.59	274.21	6.03	34.24	Upgrade
Operating Cash Flow	-240.84	-328.23	-245.06	86.81	-91.82	106.04	Upgrade
Capital Expenditures	-275.66	-260.66	-446.85	-93.23	-20.07	-123.81	Upgrade
Sale of Property, Plant & Equipment	4.62	15.82	13.06	-	0.06	0.6	Upgrade
Investment in Securities	-	-	-	-	0.2	-	Upgrade
Other Investing Activities	-6.84	-24.47	0.69	-1.48	-5.99	0.21	Upgrade
Investing Cash Flow	-277.88	-269.31	-433.09	-94.71	-25.8	-123	Upgrade
Long-Term Debt Issued	-	755.42	332.18	33.58	166.28	43.4	Upgrade
Net Debt Issued (Repaid)	690.74	755.42	332.18	33.58	166.28	43.4	Upgrade
Issuance of Common Stock	-	-	432.64	-	-	-	Upgrade
Common Dividends Paid	-	-12.33	-	-	-	-	Upgrade
Other Financing Activities	-147.75	-112.55	-94.96	-41.14	-28.65	-32.79	Upgrade
Financing Cash Flow	543	630.55	669.86	-7.56	137.63	10.61	Upgrade
Net Cash Flow	24.27	33.01	-8.29	-15.46	20.01	-6.34	Upgrade
Free Cash Flow	-516.5	-588.9	-691.9	-6.42	-111.9	-17.77	Upgrade
Free Cash Flow Margin	-20.64%	-22.53%	-28.63%	-0.40%	-10.19%	-1.95%	Upgrade
Free Cash Flow Per Share	-20.95	-23.89	-32.15	-0.36	-6.22	-0.99	Upgrade
Cash Interest Paid	147.75	112.55	60.05	41.14	28.65	32.79	Upgrade
Cash Income Tax Paid	122.91	81.84	72.86	15.31	28.37	13.88	Upgrade
Levered Free Cash Flow	-678.36	-744.17	-767.6	-85.47	-143.34	-	Upgrade
Unlevered Free Cash Flow	-584.61	-673.83	-730.07	-59.75	-125.43	-	Upgrade
Change in Working Capital	-719.36	-815.42	-594.72	-161.78	-215.91	-26.08	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.