Kay Cee Energy & Infra Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020
Period Ending	Sep '25 Sep 30, 2025	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	2020
Net Income	212.4	170.62	65.45	57.79	31.01	18.75	Upgrade
Depreciation & Amortization	1.95	1.28	0.81	0.88	0.87	0.73	Upgrade
Other Amortization	0	0	0	-	0	0	Upgrade
Loss (Gain) From Sale of Assets	0	0.07	-	-	-	-0.16	Upgrade
Other Operating Activities	71.81	59.63	34.98	22.81	1.19	-15.58	Upgrade
Change in Accounts Receivable	-456.8	-399.97	-110.43	23.87	-13.21	50.17	Upgrade
Change in Inventory	-340.04	-340.55	-52.21	-118.33	-76.27	-12.86	Upgrade
Change in Accounts Payable	271.93	408.45	40.31	-72.44	72.85	-21.86	Upgrade
Change in Other Net Operating Assets	-693.32	-644.57	-99.33	-54.02	96.8	-148.61	Upgrade
Operating Cash Flow	-932.06	-745.04	-120.42	-139.45	113.23	-129.41	Upgrade
Capital Expenditures	-14.91	-25.46	-7.58	-2.1	-160.69	-7.89	Upgrade
Sale of Property, Plant & Equipment	-0	0.71	0.31	-	-	0.42	Upgrade
Sale (Purchase) of Real Estate	-	-	-29.67	-	-	-	Upgrade
Other Investing Activities	9.18	4.52	3.45	3.16	5.32	8.02	Upgrade
Investing Cash Flow	-5.73	-20.23	-33.5	1.07	-155.37	0.56	Upgrade
Long-Term Debt Issued	-	548.26	35.67	163.96	37.46	10.73	Upgrade
Net Debt Issued (Repaid)	509.75	548.26	35.67	163.96	37.46	10.73	Upgrade
Issuance of Common Stock	225.63	-	159.14	-	-	-	Upgrade
Common Dividends Paid	-	-	-	-	-	-20	Upgrade
Other Financing Activities	-47.1	-37.43	-41.25	-27.6	-5.18	-3.26	Upgrade
Financing Cash Flow	688.28	510.83	153.55	136.36	32.28	-12.54	Upgrade
Net Cash Flow	-249.51	-254.45	-0.36	-2.03	-9.86	-141.39	Upgrade
Free Cash Flow	-946.97	-770.51	-128	-141.55	-47.46	-137.29	Upgrade
Free Cash Flow Margin	-47.79%	-50.47%	-19.86%	-23.17%	-9.57%	-39.48%	Upgrade
Free Cash Flow Per Share	-82.29	-70.30	-14.88	-18.27	-6.12	-17.71	Upgrade
Cash Interest Paid	47.1	37.43	34.08	24.19	3.6	1.94	Upgrade
Cash Income Tax Paid	42.88	30.53	26.02	22.37	10.87	20.76	Upgrade
Levered Free Cash Flow	-386.92	-264.14	-133.61	-131.48	-216.38	144.95	Upgrade
Unlevered Free Cash Flow	-352.44	-240.74	-112.31	-116.36	-214.13	146.17	Upgrade
Change in Working Capital	-1,218	-976.64	-221.66	-220.92	80.16	-133.15	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.