Grover Jewells Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	76.23	27.81	27.05	18.4
Depreciation & Amortization	11.96	10.58	5.23	2.01
Other Amortization	0.06	0	0	0.15
Loss (Gain) From Sale of Assets	0.48	-	-	-0.11
Asset Writedown & Restructuring Costs	0	-	-	-
Other Operating Activities	7.98	2.91	3.08	3.53
Change in Accounts Receivable	3.62	-5.9	0.17	-5.88
Change in Inventory	-123.32	3.34	-30.06	-96.97
Change in Accounts Payable	25.14	-12.75	8.71	11.23
Change in Other Net Operating Assets	0.22	-0.38	2.33	6.47
Operating Cash Flow	2.35	25.61	16.51	-61.17
Operating Cash Flow Growth	-90.81%	55.11%	-	-
Capital Expenditures	-23.56	-21.91	-17.56	-42.97
Sale of Property, Plant & Equipment	2.98	-	-	5.17
Other Investing Activities	-0.42	-	-	-1.8
Investing Cash Flow	-21	-21.91	-17.56	-39.61
Short-Term Debt Issued	32.09	1.05	-	-
Long-Term Debt Issued	19.63	3.24	7.59	-
Total Debt Issued	51.72	4.29	7.59	59.63
Short-Term Debt Repaid	-	-	-3.44	-
Total Debt Repaid	-	-	-3.44	-
Net Debt Issued (Repaid)	51.72	4.29	4.15	59.63
Issuance of Common Stock	-	-	-	53.31
Other Financing Activities	-8.74	-3.66	-3.1	-3.4
Financing Cash Flow	42.98	0.62	1.06	109.54
Miscellaneous Cash Flow Adjustments	-	-0	-	-
Net Cash Flow	24.34	4.32	0.01	8.76
Free Cash Flow	-21.21	3.7	-1.05	-104.14
Free Cash Flow Margin	-0.46%	0.14%	-0.04%	-5.78%
Free Cash Flow Per Share	-1.99	0.35	-0.10	-9.77
Cash Interest Paid	7.63	3.61	3.05	3.4
Cash Income Tax Paid	17.7	6.69	6.09	3.74
Levered Free Cash Flow	-47.71	-6.97	-10.91	-
Unlevered Free Cash Flow	-42.94	-4.71	-9	-
Change in Working Capital	-94.35	-15.69	-18.85	-85.15

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