Davangere Sugar Company 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	2016 - 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	2016 - 2020
Net Income	126.46	109.37	122.37	132.2	56.8	25	Upgrade
Depreciation & Amortization	130.29	126.88	119.6	115.75	88.76	88.8	Upgrade
Other Amortization	0.12	0.12	-	-	-	-	Upgrade
Other Operating Activities	13.29	19.22	22.15	44.6	9.86	7.2	Upgrade
Change in Accounts Receivable	-54.64	-103.94	28.98	142.97	-38.69	-81.3	Upgrade
Change in Inventory	-520.32	-226.33	-303.43	245.34	-736.69	46.6	Upgrade
Change in Accounts Payable	101.65	63.2	63.43	114.68	39.23	-28.8	Upgrade
Change in Other Net Operating Assets	-38.9	-31.01	-25.25	-	-98.6	-	Upgrade
Operating Cash Flow	-246.68	-45.74	24.76	807.13	-680.59	55.1	Upgrade
Operating Cash Flow Growth	-	-	-96.93%	-	-	-90.72%	Upgrade
Capital Expenditures	26.03	-30.92	-223.79	-201.48	-837.12	-1.3	Upgrade
Investment in Securities	-2.3	-0.6	-5.1	-	-17.03	-8	Upgrade
Other Investing Activities	-	-	0	-	-	-	Upgrade
Investing Cash Flow	23.73	-31.52	-228.89	-201.48	-854.15	-9.3	Upgrade
Short-Term Debt Issued	-	277.21	459.35	19.05	665.2	-	Upgrade
Long-Term Debt Issued	-	388.46	326.58	-	608.55	469.3	Upgrade
Total Debt Issued	234.15	665.66	785.93	19.05	1,274	469.3	Upgrade
Short-Term Debt Repaid	-	-	-	-	-	-353.5	Upgrade
Long-Term Debt Repaid	-	-211.1	-264.25	-390	-	-5.9	Upgrade
Total Debt Repaid	-1,561	-211.1	-264.25	-390	-	-359.4	Upgrade
Net Debt Issued (Repaid)	-1,327	454.57	521.68	-370.95	1,274	109.9	Upgrade
Issuance of Common Stock	1,492	-	-	480	-	-	Upgrade
Other Financing Activities	100.18	-377.71	-330.14	-761.51	170.63	-51.9	Upgrade
Financing Cash Flow	265.16	76.86	191.54	-652.46	1,444	58	Upgrade
Miscellaneous Cash Flow Adjustments	-0.2	0	-0	-	-	-	Upgrade
Net Cash Flow	42.02	-0.4	-12.59	-46.81	-90.36	103.8	Upgrade
Free Cash Flow	-220.65	-76.66	-199.03	605.65	-1,518	53.8	Upgrade
Free Cash Flow Growth	-	-	-	-	-	-90.75%	Upgrade
Free Cash Flow Margin	-10.90%	-3.57%	-9.19%	21.63%	-122.16%	3.64%	Upgrade
Free Cash Flow Per Share	-0.22	-0.08	-0.21	0.64	-2.43	0.10	Upgrade
Levered Free Cash Flow	-200.49	-470.19	-586.07	-64.17	-1,336	44.76	Upgrade
Unlevered Free Cash Flow	-29.27	-303.19	-436.78	98.46	-1,223	141.07	Upgrade
Change in Working Capital	-516.83	-301.32	-239.36	514.57	-836.02	-65.9	Upgrade

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