Neptune Petrochemicals 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
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
Net Income	267.61	251.01	207.74	104.32	6.84
Depreciation & Amortization	6.98	6.47	1.65	0.69	-
Loss (Gain) From Sale of Investments	-5.78	0.38	-	-	-
Provision & Write-off of Bad Debts	-	-	-	0.01	-
Other Operating Activities	48.11	-102.1	-36.28	20.51	2.57
Change in Accounts Receivable	-83.55	36.06	-189.74	-147.03	-389.29
Change in Inventory	-185.61	-89.5	103.31	38.34	-395.97
Change in Accounts Payable	-281.27	147.65	13.94	-128.85	940.48
Change in Other Net Operating Assets	-564.55	314.99	74.17	45.79	-45.56
Operating Cash Flow	-798.05	564.95	174.79	-66.22	119.07
Operating Cash Flow Growth	-	223.23%	-	-	-
Capital Expenditures	-7.79	-14.68	-27.8	-7.23	-0.21
Investment in Securities	6.16	0.46	-0.38	-	-
Other Investing Activities	4.76	0.97	2.68	4.91	0.18
Investing Cash Flow	-73.99	-90.36	-42.3	-2.32	-0.03
Short-Term Debt Issued	-	108.08	-	47.68	-
Long-Term Debt Issued	-	0.46	-	2.46	-
Total Debt Issued	103.52	108.54	-	50.15	-
Short-Term Debt Repaid	-	-	-47.68	-	-
Long-Term Debt Repaid	-	-	-3.49	-	-
Total Debt Repaid	-0.46	-	-51.17	-	-
Net Debt Issued (Repaid)	103.06	108.54	-51.17	50.15	-
Issuance of Common Stock	732	98.61	-	-	0.1
Other Financing Activities	-3.25	-1.29	-2.56	-5.25	-0.39
Financing Cash Flow	831.81	205.86	-53.74	44.89	-0.29
Miscellaneous Cash Flow Adjustments	0	0	-	-	-0.01
Net Cash Flow	-40.23	680.45	78.75	-23.65	118.74
Free Cash Flow	-805.84	550.28	146.99	-73.45	118.86
Free Cash Flow Growth	-	274.36%	-	-	-
Free Cash Flow Margin	-7.95%	5.80%	2.20%	-1.05%	11.00%
Free Cash Flow Per Share	-45.35	34.25	9.79	-4.89	17.84
Cash Interest Paid	3.25	1.29	2.56	5.25	0.39
Cash Income Tax Paid	-	18.07	-18.83	37.96	-
Levered Free Cash Flow	-	366.25	53.21	-102.99	-
Unlevered Free Cash Flow	-	366.48	53.71	-100.2	-
Change in Working Capital	-1,115	409.2	1.67	-191.75	109.66

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