GP ECO Solutions India 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	FY 2021	2020
Period Ending	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	2020
Net Income	103.65	73.25	28.85	27.72	9.69	Upgrade
Depreciation & Amortization	7.34	4.71	3.8	2.66	1.48	Upgrade
Loss (Gain) From Sale of Assets	-	-0.03	-0.13	-0.07	-	Upgrade
Other Operating Activities	-6.21	-0.78	-3.87	-0.67	-0.58	Upgrade
Change in Accounts Receivable	-413.01	-84.36	-53.34	-58.64	-27.32	Upgrade
Change in Inventory	-3	-52.7	-74.35	-19.62	-8.55	Upgrade
Change in Accounts Payable	293.76	-6.03	158.3	-15.73	42.2	Upgrade
Change in Other Net Operating Assets	240.8	5.04	-34.26	4.34	20.99	Upgrade
Operating Cash Flow	223.32	-60.89	25.02	-60.02	37.92	Upgrade
Operating Cash Flow Growth	-	-	-	-	4480.81%	Upgrade
Capital Expenditures	-186.8	-16.15	-6.23	-6.46	-13.9	Upgrade
Sale of Property, Plant & Equipment	-	-	-	0.14	-	Upgrade
Investment in Securities	-49.29	-9.21	-0.09	-	-	Upgrade
Other Investing Activities	-126.76	12.76	-16.95	45.62	-48.36	Upgrade
Investing Cash Flow	-362.84	-12.6	-23.27	39.29	-62.26	Upgrade
Short-Term Debt Issued	-	-	-	17.1	20.98	Upgrade
Long-Term Debt Issued	-	13.69	-	-	5.37	Upgrade
Total Debt Issued	-	13.69	-	17.1	26.35	Upgrade
Long-Term Debt Repaid	-10.69	-	-1.68	-0.48	-	Upgrade
Total Debt Repaid	-10.69	-	-1.68	-0.48	-	Upgrade
Net Debt Issued (Repaid)	-10.69	13.69	-1.68	16.62	26.35	Upgrade
Issuance of Common Stock	267.48	61.74	-	-	1.8	Upgrade
Financing Cash Flow	256.8	75.43	-1.68	16.62	28.15	Upgrade
Miscellaneous Cash Flow Adjustments	-0	-	0	0	-	Upgrade
Net Cash Flow	117.27	1.95	0.07	-4.11	3.81	Upgrade
Free Cash Flow	36.52	-77.04	18.79	-66.48	24.02	Upgrade
Free Cash Flow Growth	-	-	-	-	7994.54%	Upgrade
Free Cash Flow Margin	1.48%	-5.56%	1.83%	-7.97%	5.17%	Upgrade
Free Cash Flow Per Share	3.12	-30.36	2.61	-9.23	3.34	Upgrade
Cash Income Tax Paid	34.17	24.96	13.3	9.75	3.74	Upgrade
Levered Free Cash Flow	-177.61	-85.47	-80.83	-69.46	23.75	Upgrade
Unlevered Free Cash Flow	-163.36	-74.74	-73.86	-66.21	24.89	Upgrade
Change in Working Capital	118.55	-138.04	-3.64	-89.65	27.32	Upgrade

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.