Namo eWaste Management Limited (NSE:NAMOEWASTE)

Hess Corporation Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	84.6	68.29	24.16	18.01	19.26
Depreciation & Amortization	13.66	11.71	4.48	3.41	2.61
Other Operating Activities	0.91	26.33	4.9	-0	5.02
Change in Accounts Receivable	20.59	-97.85	-18.47	9.8	-28.02
Change in Inventory	-149.23	-103.21	36.49	-64.98	-1.02
Change in Accounts Payable	-46.21	30.1	-14.65	61.43	-4.87
Change in Other Net Operating Assets	-120.03	-30.5	11.38	0.85	-21.74
Operating Cash Flow	-195.71	-95.13	48.29	28.52	-28.75
Operating Cash Flow Growth	-	-	69.33%	-	-
Capital Expenditures	-	-39.22	-19.7	-82	-33.48
Sale of Property, Plant & Equipment	20.61	15.09	-	-	-
Cash Acquisitions	-156.48	-	-	-	-
Other Investing Activities	-	0.72	0.35	-0	0.02
Investing Cash Flow	-135.87	1.48	-20.85	-82	-31.45
Short-Term Debt Issued	-	109.5	-	-	127.7
Long-Term Debt Issued	-	1.35	-	-	-
Total Debt Issued	-	110.85	-	-	127.7
Short-Term Debt Repaid	-2.26	-	-0.42	-	-
Long-Term Debt Repaid	-13.94	-	-24.91	-74.12	-60.25
Total Debt Repaid	-16.2	-	-25.34	-74.12	-60.25
Net Debt Issued (Repaid)	-16.2	110.85	-25.34	-74.12	67.46
Issuance of Common Stock	450.27	-	-	126	-
Other Financing Activities	-	-11.71	-3.03	1.97	-5.48
Financing Cash Flow	434.07	99.14	-28.37	53.85	61.98
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-
Net Cash Flow	102.5	5.49	-0.93	0.36	1.77
Free Cash Flow	-195.71	-134.35	28.59	-53.49	-62.23
Free Cash Flow Margin	-12.95%	-13.31%	4.89%	-11.92%	-20.33%
Free Cash Flow Per Share	-8.56	-8.53	1.92	-3.65	-4.33
Cash Interest Paid	-	11.71	3.03	1.46	5.48
Cash Income Tax Paid	16.18	8.11	6.08	-	5.57
Levered Free Cash Flow	-101.08	-157.62	21.51	-65.61	-
Unlevered Free Cash Flow	-90.96	-150.69	23.4	-64.7	-
Change in Net Working Capital	188.39	187.61	-17.01	0.88	-

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