Osel Devices Limited (NSE:OSELDEVICE)

Osel Devices Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	272.25	200.53	126.84	46.6	21.23	13.6
Depreciation & Amortization	11.88	10.98	9.53	5.81	5.62	5.09
Provision & Write-off of Bad Debts	-	-	-	-	-	-2.33
Other Operating Activities	23.92	66.61	71.11	24.82	11.32	7.92
Change in Accounts Receivable	-176.85	-390.63	-137.2	-15.31	-42.85	28.55
Change in Inventory	-142.03	-153.65	-72.51	-78.79	-63.21	-2.14
Change in Accounts Payable	-362.61	-60.17	195.45	9.49	101.15	-112.02
Change in Other Net Operating Assets	284.09	-55.91	-64.17	-99.44	-7.59	27.99
Operating Cash Flow	-89.34	-382.24	129.05	-106.82	25.67	-33.33
Capital Expenditures	-54.84	-1.53	-128.17	-17.17	-2.36	-0.67
Sale of Property, Plant & Equipment	-	-	-	-	-	0.35
Other Investing Activities	-	-	-	0.54	2.61	2.33
Investing Cash Flow	-479.21	-1.53	-128.17	-16.63	0.25	2.01
Long-Term Debt Issued	-	-	70.49	91.94	-	51.35
Long-Term Debt Repaid	-	-63.05	-	-	-12.24	-
Net Debt Issued (Repaid)	-37.86	-63.05	70.49	91.94	-12.24	51.35
Issuance of Common Stock	394.92	625.54	-	-	5	3.91
Other Financing Activities	-30.25	-34.67	-33.85	-11.35	-11	-5.02
Financing Cash Flow	326.82	527.82	36.64	80.59	-18.24	50.24
Miscellaneous Cash Flow Adjustments	-	-	-	-0	0	0
Net Cash Flow	-241.73	144.06	37.53	-42.86	7.67	18.92
Free Cash Flow	-144.19	-383.76	0.88	-123.99	23.3	-34
Free Cash Flow Margin	-5.86%	-20.58%	0.07%	-15.14%	3.57%	-5.92%
Free Cash Flow Per Share	-10.20	-27.38	0.08	-10.75	2.02	-4.03
Cash Interest Paid	71.24	34.67	33.85	11.35	11	5.02
Cash Income Tax Paid	139.78	57.17	21.35	9.07	5.7	3.67
Levered Free Cash Flow	-521.48	-740.43	-53.01	-135.44	9.31	-
Unlevered Free Cash Flow	-486.92	-718.68	-31.47	-128.19	16.4	-
Change in Working Capital	-397.4	-660.35	-78.43	-184.05	-12.5	-57.61

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