Nandani Creation 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	37.11	5.56	1.1	4.98	16.05
Depreciation & Amortization	20.06	18.93	18.37	13.28	11.06
Other Amortization	0.24	0.11	-	-	0.08
Loss (Gain) From Sale of Assets	-	-	-1.97	-2.09	-0.06
Asset Writedown & Restructuring Costs	-5.99	-3.03	0.05	-	0.01
Loss (Gain) From Sale of Investments	-0.18	-0.13	-	-	-
Other Operating Activities	42.56	23.84	24.91	14.44	18.1
Change in Accounts Receivable	-135.5	-145.82	47.97	-55.9	22.46
Change in Inventory	-134.45	-36.3	-41.65	17.76	10.65
Change in Accounts Payable	-15.5	87.4	-58.3	-14.23	-44.45
Change in Income Taxes	-	-	-0.25	1.3	-1.36
Change in Other Net Operating Assets	22.22	-23.94	-7.96	-10.85	-2.92
Operating Cash Flow	-169.43	-73.38	-17.73	-31.31	29.61
Operating Cash Flow Growth	-	-	-	-	178.03%
Capital Expenditures	-7.57	-9.12	-10.27	-8.75	-4.21
Sale of Property, Plant & Equipment	0.16	0.81	1.57	5.83	0.13
Sale (Purchase) of Intangibles	-	-0.31	-0.51	-	-
Investment in Securities	-	-	-	-2.37	-3.91
Other Investing Activities	2.16	0.19	-17.47	-31.07	0
Investing Cash Flow	-5.26	-8.42	-26.69	-33.64	-7.99
Short-Term Debt Issued	-	-	-	36.97	1.83
Long-Term Debt Issued	29.78	78.61	7.58	43.55	-
Total Debt Issued	29.78	78.61	7.58	80.52	1.83
Short-Term Debt Repaid	-	-	-5.31	-	-
Long-Term Debt Repaid	-17.73	-15.01	-29.56	-	-35.99
Total Debt Repaid	-17.73	-15.01	-34.86	-	-35.99
Net Debt Issued (Repaid)	12.05	63.6	-27.28	80.52	-34.16
Issuance of Common Stock	186.49	2.96	110.6	-	30.6
Other Financing Activities	-21.85	-17.29	-6.07	-14.69	-17.79
Financing Cash Flow	176.7	49.27	77.25	65.83	-21.35
Net Cash Flow	2.01	-32.54	32.83	0.88	0.27
Free Cash Flow	-177	-82.5	-28	-40.06	25.41
Free Cash Flow Growth	-	-	-	-	216.55%
Free Cash Flow Margin	-25.42%	-18.29%	-5.73%	-6.39%	5.32%
Free Cash Flow Per Share	-11.51	-7.21	-2.68	-3.99	3.07
Cash Interest Paid	21.85	17.29	-	15.51	16.71
Cash Income Tax Paid	1.37	2.05	1.82	3.04	6.79
Levered Free Cash Flow	-217.43	-113.06	-58.26	-51.66	3.41
Unlevered Free Cash Flow	-200.01	-97.85	-44.61	-43.1	13.85
Change in Working Capital	-263.23	-118.66	-60.2	-61.92	-15.62

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