KRN Heat Exchanger and Refrigeration Limited (NSE:KRN)
India · Delayed Price · Currency is INR 824.55
-25.70 (-3.02%)
At close: Aug 1, 2025, 3:30 PM IST
Exscientia 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 | 2020 |
|---|---|---|---|---|---|---|
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 | 2020 |
Net Income | 528.75 | 390.69 | 323.14 | 105.9 | 34.08 | Upgrade |
Depreciation & Amortization | 46.33 | 39.91 | 31.71 | 25.35 | 16.36 | Upgrade |
Other Operating Activities | -23.05 | 31.48 | 26.3 | 12.83 | 16.39 | Upgrade |
Change in Accounts Receivable | -405.23 | -137.86 | -88.68 | -122.74 | -46.53 | Upgrade |
Change in Inventory | -114.5 | -293.21 | -337.76 | -158.34 | -19.09 | Upgrade |
Change in Accounts Payable | 187.18 | -128.06 | 92.11 | 187.9 | 43.06 | Upgrade |
Change in Income Taxes | - | 19.74 | -35.16 | 10.59 | - | Upgrade |
Change in Other Net Operating Assets | -5.05 | 104.91 | 39.06 | -16.67 | 0.72 | Upgrade |
Operating Cash Flow | 214.44 | 27.59 | 50.73 | 44.84 | 44.98 | Upgrade |
Operating Cash Flow Growth | 677.29% | -45.61% | 13.14% | -0.32% | -49.29% | Upgrade |
Capital Expenditures | -1,510 | -663.22 | -139.99 | -25.71 | -145.74 | Upgrade |
Sale of Property, Plant & Equipment | 1.38 | - | - | - | - | Upgrade |
Divestitures | - | 0.01 | - | - | - | Upgrade |
Investment in Securities | -3.01 | -7.65 | -3.42 | -3.37 | - | Upgrade |
Other Investing Activities | -1,281 | 7.24 | 3.54 | 1.91 | -1.54 | Upgrade |
Investing Cash Flow | -2,793 | -663.63 | -139.87 | -27.17 | -147.27 | Upgrade |
Short-Term Debt Issued | - | 266.17 | 89.9 | 52.58 | - | Upgrade |
Long-Term Debt Issued | - | 163.61 | 55.33 | 2.14 | 54.57 | Upgrade |
Total Debt Issued | - | 429.77 | 145.22 | 54.72 | 54.57 | Upgrade |
Short-Term Debt Repaid | -196.8 | - | - | - | - | Upgrade |
Long-Term Debt Repaid | -338.12 | -35.69 | - | - | - | Upgrade |
Total Debt Repaid | -534.92 | -35.69 | - | - | - | Upgrade |
Net Debt Issued (Repaid) | -534.92 | 394.08 | 145.22 | 54.72 | 54.57 | Upgrade |
Issuance of Common Stock | 3,142 | 305.6 | - | - | - | Upgrade |
Other Financing Activities | -29.54 | -35.13 | -35.11 | -20.88 | - | Upgrade |
Financing Cash Flow | 2,578 | 664.55 | 110.11 | 33.84 | 54.57 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | - | - | -0 | Upgrade |
Net Cash Flow | -0.45 | 28.51 | 20.97 | 51.5 | -47.73 | Upgrade |
Free Cash Flow | -1,296 | -635.64 | -89.26 | 19.12 | -100.76 | Upgrade |
Free Cash Flow Margin | -30.14% | -20.62% | -3.61% | 1.23% | -13.29% | Upgrade |
Free Cash Flow Per Share | -23.89 | -14.45 | -2.03 | 0.43 | -2.29 | Upgrade |
Cash Interest Paid | 34.12 | 26.25 | 23.6 | 11.66 | - | Upgrade |
Cash Income Tax Paid | 216.02 | 168.3 | 132.55 | 43.37 | - | Upgrade |
Levered Free Cash Flow | -1,854 | -991.19 | -176.44 | -118.41 | -112.35 | Upgrade |
Unlevered Free Cash Flow | -1,833 | -974.78 | -161.69 | -111.12 | -105.28 | Upgrade |
Change in Net Working Capital | 854.66 | 704.93 | 353.23 | 205.13 | 13.54 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.