Gretex Industries 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
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
Net Income	14.17	99.49	6.44	5.39	-3.18
Depreciation & Amortization	0.89	0.86	0.36	0.45	0.73
Loss (Gain) From Sale of Investments	-1.07	-124.44	-0.01	-	-
Other Operating Activities	-26.35	39.22	3.71	-1.87	6.77
Change in Accounts Receivable	-2.9	-6.65	-11.36	-0.17	4.49
Change in Inventory	-69.19	-15.79	-1.78	-14.84	-3.69
Change in Accounts Payable	29.58	8.46	-1.36	-1.78	-5.51
Change in Other Net Operating Assets	56.14	-80.44	8.2	9.97	-0.79
Operating Cash Flow	0.28	-80.13	3.97	-2.84	-1.75
Capital Expenditures	-2.16	-0.23	-6.99	-0.14	-0.33
Sale of Property, Plant & Equipment	-	-	-	-	2
Cash Acquisitions	-	89.76	-	-	-
Divestitures	21.38	10.48	0.17	-	-
Investment in Securities	-21.78	-7.91	-0.2	-	-
Other Investing Activities	0	0.53	0.18	3.97	-
Investing Cash Flow	-2.57	92.64	-6.84	3.83	1.59
Long-Term Debt Repaid	-	-	-	-	-0.25
Net Debt Issued (Repaid)	-	-	-	-	-0.25
Other Financing Activities	-4.84	-2.82	-0.72	-0.4	-0.11
Financing Cash Flow	-4.84	-2.82	-0.72	-0.4	-0.36
Net Cash Flow	-7.12	9.69	-3.59	0.6	-0.53
Free Cash Flow	-1.89	-80.36	-3.02	-2.98	-2.08
Free Cash Flow Margin	-0.53%	-23.13%	-1.20%	-2.28%	-2.17%
Free Cash Flow Per Share	-0.13	-19.08	-0.72	-0.71	-0.49
Cash Interest Paid	4.84	2.94	0.72	0.4	0.1
Cash Income Tax Paid	29.67	-0.25	-	0	-
Levered Free Cash Flow	-88.71	-36.28	-20.66	-12.32	-2.4
Unlevered Free Cash Flow	-85.7	-34.63	-20.3	-12.15	-2.33
Change in Working Capital	13.63	-94.41	-6.3	-6.82	-5.51

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