Danish Power 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
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
Net Income	666.42	575.91	377.2	86.72	55.92
Depreciation & Amortization	46.81	46.85	33.19	16.63	8.22
Other Amortization	1.75	1.75	-	0.92	-
Loss (Gain) From Sale of Assets	-0.07	-0.07	-0.77	0.67	-
Other Operating Activities	-0.92	109.21	141.55	42.07	41.9
Change in Accounts Receivable	-238.23	-516.84	-156.82	259.51	-184.09
Change in Inventory	-165.48	-402.54	-113.9	-68.01	-120.84
Change in Accounts Payable	-377.49	84.98	-44.12	-64.37	191.8
Change in Other Net Operating Assets	77.65	-88.26	20.95	-107.74	72.88
Operating Cash Flow	10.43	-189.01	257.27	166.4	65.79
Operating Cash Flow Growth	-93.73%	-	54.61%	152.94%	-
Capital Expenditures	-536.08	-456.21	-79.93	-105.78	-67.62
Sale of Property, Plant & Equipment	0.12	0.12	1.76	1	-
Investment in Securities	-	-	-	-9.5	-14.37
Other Investing Activities	43.65	43.53	5	5	0.7
Investing Cash Flow	-492.31	-412.56	-73.18	-109.28	-81.29
Short-Term Debt Issued	-	-	33.62	-	-
Long-Term Debt Issued	-	-	-	-	46.14
Total Debt Issued	-259.27	-	33.62	-	46.14
Short-Term Debt Repaid	-	-40.46	-	-	-
Long-Term Debt Repaid	-	-47.12	-43.09	-23.09	-
Total Debt Repaid	-65	-87.58	-43.09	-23.09	-
Net Debt Issued (Repaid)	-324.26	-87.58	-9.46	-23.09	46.14
Issuance of Common Stock	1,979	1,979	-	-	-
Other Financing Activities	-248.52	-241.97	-35.31	-34.1	-30.75
Financing Cash Flow	1,406	1,649	-44.77	-57.2	15.4
Miscellaneous Cash Flow Adjustments	0	0	0	-	-
Net Cash Flow	924.38	1,048	139.32	-0.08	-0.11
Free Cash Flow	-525.65	-645.22	177.34	60.62	-1.84
Free Cash Flow Growth	-	-	192.55%	-	-
Free Cash Flow Margin	-11.10%	-15.12%	5.33%	3.21%	-0.12%
Free Cash Flow Per Share	-29.25	-38.71	12.24	37.67	-1.14
Cash Interest Paid	39.91	63.3	35.31	34.1	30.75
Cash Income Tax Paid	191.32	128.09	28.98	20.65	6.62
Levered Free Cash Flow	-	-694.78	84.55	149.84	-
Unlevered Free Cash Flow	-	-682.2	93.21	163.02	-
Change in Working Capital	-703.56	-922.66	-293.9	19.39	-40.26

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