Ice Make Refrigeration 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	231.1	262.53	208.01	73.2	36.13
Depreciation & Amortization	82.24	40.58	38.62	35.03	43.12
Other Amortization	0.82	0.18	0.45	1.36	0.55
Loss (Gain) From Sale of Assets	0.63	-	-0.12	-0.47	0.05
Loss (Gain) From Sale of Investments	-	-	-0.02	-	-
Stock-Based Compensation	-	-	-	0.43	0.08
Provision & Write-off of Bad Debts	3.18	3.2	7.44	7.54	9.29
Other Operating Activities	25.72	13.33	13.81	9.46	7.09
Change in Accounts Receivable	-351.89	-200.67	-208.87	-52.69	-12.4
Change in Inventory	-481.72	-83.49	-15.04	-100.38	-25.19
Change in Accounts Payable	789.66	68.13	199.22	109.63	64.83
Operating Cash Flow	299.75	103.79	243.5	83.12	123.55
Operating Cash Flow Growth	188.80%	-57.37%	192.95%	-32.72%	141909.20%
Capital Expenditures	-823.25	-330.27	-37.75	-40.34	-48.99
Sale of Property, Plant & Equipment	0.33	-	0.24	0.86	0
Investment in Securities	-	46.42	-46.5	-	-
Other Investing Activities	-10.57	50.84	-58.88	-8.68	15.83
Investing Cash Flow	-833.5	-233.01	-142.88	-48.16	-33.15
Long-Term Debt Issued	564.51	223.2	-	7.22	-
Total Debt Issued	564.51	223.2	-	7.22	-
Long-Term Debt Repaid	-5.03	-6.51	-65.76	-7.02	-67.73
Total Debt Repaid	-5.03	-6.51	-65.76	-7.02	-67.73
Net Debt Issued (Repaid)	559.48	216.68	-65.76	0.2	-67.73
Issuance of Common Stock	-	-	4.48	1.67	-
Common Dividends Paid	-31.56	-28.39	-18.92	-18.83	-5.64
Other Financing Activities	-41.19	-21.11	-12.51	-17.28	-19.04
Financing Cash Flow	486.74	167.19	-92.71	-34.24	-92.41
Miscellaneous Cash Flow Adjustments	-	-	-	0	-
Net Cash Flow	-47.02	37.97	7.91	0.72	-2.02
Free Cash Flow	-523.51	-226.48	205.75	42.78	74.56
Free Cash Flow Growth	-	-	380.94%	-42.63%	-
Free Cash Flow Margin	-10.92%	-5.99%	6.59%	2.08%	5.54%
Free Cash Flow Per Share	-33.18	-14.35	13.05	2.72	4.74
Cash Interest Paid	41.2	21.15	12.51	17.28	19.04
Cash Income Tax Paid	87.16	87.51	67.2	24.23	20.79
Levered Free Cash Flow	-653.66	-167.9	98.16	-3.48	49.66
Unlevered Free Cash Flow	-628.23	-157.52	103.58	4.97	60.62
Change in Working Capital	-43.95	-216.03	-24.69	-43.44	27.25

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