Kritika Wires 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	101.35	104.01	59.86	40.26	7.83
Depreciation & Amortization	40.43	20.8	22.11	22.59	25.46
Loss (Gain) From Sale of Assets	-	-3.62	-	-	-4.13
Loss (Gain) From Sale of Investments	-1.22	-3.67	-0.43	-0.64	-0.46
Provision & Write-off of Bad Debts	0.7	4.05	-	1.28	-
Other Operating Activities	39.68	34.07	5.69	17.37	9.39
Change in Accounts Receivable	58.21	-64.3	150.36	75.9	-80.57
Change in Inventory	-196.17	-21.74	-32.78	-77.61	3.99
Change in Accounts Payable	29.53	49.5	-98.48	42.6	-25.01
Change in Other Net Operating Assets	-5.29	19.77	-152.48	48.76	87.13
Operating Cash Flow	67.23	138.86	-46.15	170.51	23.63
Operating Cash Flow Growth	-51.59%	-	-	621.54%	-86.65%
Capital Expenditures	-77.15	-97.23	-31.53	-6.62	-9.15
Sale of Property, Plant & Equipment	-	9.71	-	-	6.55
Other Investing Activities	-67.95	-18.82	97.13	-27.21	7.64
Investing Cash Flow	-279.76	-106.34	65.6	-33.83	5.04
Short-Term Debt Issued	109.88	220.8	27.39	-	-
Long-Term Debt Issued	2.01	-	22.15	7.64	61.04
Total Debt Issued	111.89	220.8	49.54	7.64	61.04
Short-Term Debt Repaid	-	-	-	-97.15	-51.76
Long-Term Debt Repaid	-0.52	-39.99	-42.14	-9.01	-
Total Debt Repaid	-0.52	-39.99	-42.14	-106.15	-51.76
Net Debt Issued (Repaid)	111.37	180.82	7.4	-98.51	9.28
Common Dividends Paid	-	-	-8.88	-	-
Other Financing Activities	-54.87	-37.88	-29.57	-25.53	-26.93
Financing Cash Flow	56.5	142.93	-31.05	-124.04	-17.66
Net Cash Flow	-156.03	175.46	-11.6	12.65	11.02
Free Cash Flow	-9.92	41.64	-77.68	163.89	14.48
Free Cash Flow Growth	-	-	-	1031.60%	-91.28%
Free Cash Flow Margin	-0.13%	0.96%	-2.75%	6.73%	1.07%
Free Cash Flow Per Share	-0.04	0.16	-0.29	0.61	0.05
Cash Interest Paid	54.87	37.88	29.57	25.53	26.93
Cash Income Tax Paid	41.12	37.24	23.99	16.15	18.02
Levered Free Cash Flow	-315.76	-177.59	81.82	65.97	-94.4
Unlevered Free Cash Flow	-287.56	-160.19	96.41	78.77	-82.5
Change in Working Capital	-113.71	-16.78	-133.38	89.65	-14.46

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