Identical Brains Studios Limited (NSE:IDENTICAL)

Identical Brains Studios Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	29.15	39.51	53.38	16.13	5.1	-
Depreciation & Amortization	10.21	4.41	3.29	0.54	0.2	-
Other Amortization	0.75	7.31	0.7	0.65	0.01	-
Other Operating Activities	-2.65	-1.8	-1.37	-0.25	-0.13	-
Change in Accounts Receivable	-146.2	-106.09	-56.23	0.15	-5.13	-
Change in Accounts Payable	5.81	8.45	9.49	1.4	-2.94	-
Change in Other Net Operating Assets	47.61	-29.4	2.61	4.95	1.75	-
Operating Cash Flow	-55.32	-77.62	11.87	23.56	-1.14	-
Operating Cash Flow Growth	-	-	-49.62%	-	-	-
Capital Expenditures	-59.33	-42.84	-22.08	-4.35	-0.42	-
Investment in Securities	-76.99	41.91	-37.05	-11.66	-1.47	-
Other Investing Activities	2.61	1.53	1.66	0.33	0.15	-
Investing Cash Flow	-133.71	0.6	-57.46	-15.68	-1.74	-
Short-Term Debt Issued	-	0.04	0.4	-	-	-
Long-Term Debt Issued	-	-	8.59	-	-	-
Total Debt Issued	0.04	0.04	8.99	-	-	-
Long-Term Debt Repaid	-	-0.43	-	-	-	-
Net Debt Issued (Repaid)	-0.41	-0.4	8.99	-	-	-
Issuance of Common Stock	180.66	180.66	38.05	-	-	-
Other Financing Activities	0.48	-0.15	-0.15	-	-	-
Financing Cash Flow	180.74	180.12	46.88	-	-	-
Miscellaneous Cash Flow Adjustments	0	0	-	-	-	-
Net Cash Flow	-8.3	103.09	1.3	7.88	-2.88	-
Free Cash Flow	-114.65	-120.46	-10.21	19.22	-1.56	-
Free Cash Flow Margin	-48.60%	-47.28%	-5.08%	23.89%	-4.01%	-
Free Cash Flow Per Share	-6.88	-8.60	-1.48	1.86	-0.15	-
Cash Interest Paid	0.14	0.15	0.15	-	-	-
Cash Income Tax Paid	10.77	15.31	20.38	6.23	1.85	-
Levered Free Cash Flow	-	-125.29	-10.19	17.07	-9.69	-
Unlevered Free Cash Flow	-	-125.2	-10.09	17.09	-9.67	-
Change in Working Capital	-92.78	-127.04	-44.13	6.5	-6.32	-

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