Gopal Snacks 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	Dec '24 Dec 31, 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	-	995.68	1,124	415.38	211.22	441.31
Depreciation & Amortization	-	357.52	374.18	311.31	239.59	210.32
Loss (Gain) From Sale of Assets	-	-0.31	-0.61	-1.1	-1.71	-0.8
Stock-Based Compensation	-	0.98	-	-	-	-
Provision & Write-off of Bad Debts	-	4.79	1.11	3.49	0.9	-
Other Operating Activities	-	39.38	80.04	166.68	96.13	41.37
Change in Accounts Receivable	-	-187.95	25	-68.31	-41.27	25.03
Change in Inventory	-	-608.25	-576.48	-3.6	-254.7	-323.65
Change in Accounts Payable	-	115.35	24	-104.67	-64.41	118
Change in Other Net Operating Assets	-	-34.09	164.29	-133.24	38.59	31.06
Operating Cash Flow	-	683.1	1,215	585.94	224.34	542.62
Operating Cash Flow Growth	-	-43.79%	107.40%	161.18%	-58.66%	-
Capital Expenditures	-	-305.46	-254.22	-754.42	-764.73	-369.89
Sale of Property, Plant & Equipment	-	2.57	1.24	24.06	6.22	0.99
Investment in Securities	-	255.39	-257.9	-11.21	0.93	-6.54
Other Investing Activities	-	5.59	9.23	1.21	0.84	-0.69
Investing Cash Flow	-	-41.91	-501.65	-740.36	-756.74	-383.84
Long-Term Debt Issued	-	-	-	842.04	982.94	17.47
Long-Term Debt Repaid	-	-392.13	-582.03	-593.07	-305.2	-99.87
Net Debt Issued (Repaid)	-	-392.13	-582.03	248.97	677.74	-82.41
Other Financing Activities	-	-43.79	-106.32	-131.46	-102.7	-78.69
Financing Cash Flow	-	-435.92	-688.35	117.51	575.04	-161.1
Net Cash Flow	-	205.27	25.22	-36.91	42.64	-2.31
Free Cash Flow	-	377.64	961	-168.48	-540.39	172.73
Free Cash Flow Growth	-	-60.70%	-	-	-	-
Free Cash Flow Margin	-	2.69%	6.89%	-1.25%	-4.79%	1.95%
Free Cash Flow Per Share	-	3.03	7.71	-1.35	-4.34	1.39
Cash Interest Paid	-	43.79	106.32	131.46	102.71	78.69
Cash Income Tax Paid	-	321.1	411.84	88.75	59.49	177.6
Levered Free Cash Flow	-	183.88	665.18	-379.47	-693.66	-
Unlevered Free Cash Flow	-	211.25	731.63	-297.31	-629.47	-
Change in Net Working Capital	-	670.86	380.82	252.25	331.9	-

Updated Feb 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.