Kanani 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	7.79	6.17	21.73	18.05	4.39
Depreciation & Amortization	0.21	0.24	0.7	0.9	0.93
Loss (Gain) From Sale of Assets	-0.21	-	0.03	-	-
Other Operating Activities	8.11	6.02	31.24	5.83	-5.08
Change in Accounts Receivable	44.05	195.51	70.51	73.43	97.34
Change in Inventory	-26.72	88.24	70.16	-142.59	119.34
Change in Accounts Payable	23.56	-107.35	-211.89	28.27	-182.01
Change in Other Net Operating Assets	-0.42	3.05	-2.04	-1.62	-4.91
Operating Cash Flow	56.36	191.88	-19.56	-17.73	30.01
Operating Cash Flow Growth	-70.63%	-	-	-	-51.32%
Capital Expenditures	-	-	-	-1.07	-
Sale of Property, Plant & Equipment	0.46	-	0.33	-	-
Other Investing Activities	-	1.11	-2.01	-	-
Investing Cash Flow	0.46	1.11	-1.67	-1.07	-
Short-Term Debt Issued	-	-	-	38.93	-
Long-Term Debt Issued	-	-	94.97	-	-
Total Debt Issued	-	-	94.97	38.93	-
Short-Term Debt Repaid	-	-212.7	-26.23	-	-8.9
Long-Term Debt Repaid	-59.01	-41.37	-	-15.9	-22.12
Total Debt Repaid	-59.01	-254.07	-26.23	-15.9	-31.02
Net Debt Issued (Repaid)	-59.01	-254.07	68.74	23.04	-31.02
Other Financing Activities	-	-7.9	-12.71	-	-
Financing Cash Flow	-59.01	-261.97	56.03	23.04	-31.02
Net Cash Flow	-2.19	-68.99	34.79	4.24	-1.01
Free Cash Flow	56.36	191.88	-19.56	-18.8	30.01
Free Cash Flow Growth	-70.63%	-	-	-	-51.32%
Free Cash Flow Margin	3.35%	8.61%	-0.72%	-0.65%	0.96%
Free Cash Flow Per Share	0.28	0.97	-0.10	-0.10	0.15
Cash Interest Paid	-	7.9	12.71	-	-
Cash Income Tax Paid	0.31	1.08	1.81	1.68	1.28
Levered Free Cash Flow	42.75	178.59	-57.73	-36.98	28.87
Unlevered Free Cash Flow	42.75	182.84	-52.84	-32.09	35.29
Change in Working Capital	40.46	179.45	-73.26	-42.51	29.76

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