Inspire Films Limited (NSE:INSPIRE)

Inspire Films Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-51.01	25.68	40.48	2.59	-8.3
Depreciation & Amortization	5.03	4.28	6.07	3.59	6.3
Other Amortization	-	1.26	-	1.25	1.3
Loss (Gain) From Sale of Assets	-	-	-	-0.05	-
Other Operating Activities	2.82	6.48	-17.54	-4.67	1.43
Change in Accounts Receivable	-	10.75	-25.35	-28.41	-69.04
Change in Inventory	-71.46	-142.7	-27.35	34.58	10.94
Change in Accounts Payable	32.46	-	-	13.35	1.74
Change in Other Net Operating Assets	82.93	-53.37	-0.67	-14.12	68.72
Operating Cash Flow	0.77	-147.62	-24.35	8.11	13.09
Operating Cash Flow Growth	-	-	-	-38.05%	-
Capital Expenditures	-1.03	-1.75	-5.17	-1.75	-13.38
Other Investing Activities	0.21	0.7	0.17	0	0.41
Investing Cash Flow	-0.36	-1.56	-26.74	-2.85	-3.35
Long-Term Debt Issued	-	-	48.81	-	6.85
Long-Term Debt Repaid	-3.67	-6.35	-	-2.9	-
Net Debt Issued (Repaid)	-3.67	-6.35	48.81	-2.9	6.85
Issuance of Common Stock	-	185.31	10.01	-	-
Other Financing Activities	-11.52	-12.35	-9.97	-4.47	-8.77
Financing Cash Flow	-15.19	166.62	48.85	-7.37	-1.92
Net Cash Flow	-14.78	17.44	-2.23	-2.11	7.81
Free Cash Flow	-0.27	-149.37	-29.52	6.36	-0.29
Free Cash Flow Margin	-0.34%	-49.19%	-6.04%	1.67%	-0.15%
Free Cash Flow Per Share	-0.02	-10.98	-3.04	0.68	-0.03
Cash Interest Paid	11.52	12.02	9.31	4.26	8.29
Cash Income Tax Paid	8.43	14.27	9.8	10.5	4.11
Levered Free Cash Flow	-68.14	-142.6	-56.51	71.69	-39.48
Unlevered Free Cash Flow	-58.53	-135.09	-50.69	74.36	-34.3
Change in Net Working Capital	40.04	171.13	92.62	-65.99	27.14

Updated Nov 13, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.