Namo eWaste Management Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '24 Sep 30, 2024	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	94.43	68.29	24.16	18.01	19.26
Depreciation & Amortization	10.26	11.71	4.48	3.41	2.61
Other Operating Activities	26.33	26.33	4.9	-0	5.02
Change in Accounts Receivable	-80.29	-97.85	-18.47	9.8	-28.02
Change in Inventory	-166.99	-103.21	36.49	-64.98	-1.02
Change in Accounts Payable	-19.34	30.1	-14.65	61.43	-4.87
Change in Other Net Operating Assets	-97.2	-30.5	11.38	0.85	-21.74
Operating Cash Flow	-232.81	-95.13	48.29	28.52	-28.75
Operating Cash Flow Growth	-	-	69.33%	-	-
Capital Expenditures	-29.07	-39.22	-19.7	-82	-33.48
Sale of Property, Plant & Equipment	6.55	15.09	-	-	-
Other Investing Activities	0.72	0.72	0.35	-0	0.02
Investing Cash Flow	19.17	1.48	-20.85	-82	-31.45
Short-Term Debt Issued	-	109.5	-	-	127.7
Long-Term Debt Issued	-	1.35	-	-	-
Total Debt Issued	99.24	110.85	-	-	127.7
Short-Term Debt Repaid	-	-	-0.42	-	-
Long-Term Debt Repaid	-	-	-24.91	-74.12	-60.25
Total Debt Repaid	-27.16	-	-25.34	-74.12	-60.25
Net Debt Issued (Repaid)	72.08	110.85	-25.34	-74.12	67.46
Issuance of Common Stock	450.27	-	-	126	-
Other Financing Activities	-18.5	-11.71	-3.03	1.97	-5.48
Financing Cash Flow	503.85	99.14	-28.37	53.85	61.98
Miscellaneous Cash Flow Adjustments	-0	-	-	-0	-
Net Cash Flow	290.21	5.49	-0.93	0.36	1.77
Free Cash Flow	-261.88	-134.35	28.59	-53.49	-62.23
Free Cash Flow Margin	-19.81%	-13.31%	4.89%	-11.92%	-20.33%
Free Cash Flow Per Share	-11.47	-8.53	1.92	-3.65	-4.33
Cash Interest Paid	11.71	11.71	3.03	1.46	5.48
Cash Income Tax Paid	13.42	8.11	6.08	-	5.57
Levered Free Cash Flow	-	-157.62	21.51	-65.61	-
Unlevered Free Cash Flow	-	-150.69	23.4	-64.7	-
Change in Net Working Capital	-	187.61	-17.01	0.88	-

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