Pattech Fitwell Tube Components Limited (NSE:PATTECH)

NSE:PATTECH 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	12.25	14.42	4.87	14.45	-0.12
Depreciation & Amortization	3.22	2.29	2.45	3.3	3.97
Other Operating Activities	17.46	10.13	5.65	4.48	5.75
Change in Accounts Receivable	-0.16	-76.79	-46.93	0.12	5.55
Change in Inventory	-33.37	-20.92	-30.51	-18.25	-5.41
Change in Accounts Payable	-28.9	26.47	11.26	21.51	-0.68
Change in Other Net Operating Assets	-14.03	-57.4	53.94	-0.48	2.35
Operating Cash Flow	-43.53	-101.79	0.73	25.13	11.42
Operating Cash Flow Growth	-	-	-97.11%	119.96%	-33.27%
Capital Expenditures	-15.29	-3.55	-155.55	-0.25	-1.02
Sale of Property, Plant & Equipment	-	-	-	-	2.13
Sale (Purchase) of Real Estate	-	-	-	-98.73	-30.95
Other Investing Activities	-	-	-	0.55	1.03
Investing Cash Flow	-19.03	-5.06	-157.54	-98.43	-28.81
Short-Term Debt Issued	84.15	-	47.39	4.79	4.43
Long-Term Debt Issued	-	3.92	65.11	63.93	6.43
Total Debt Issued	84.15	3.92	112.49	68.72	10.86
Short-Term Debt Repaid	-	-8.09	-	-	-
Long-Term Debt Repaid	-5.48	-	-	-	-
Total Debt Repaid	-5.48	-8.09	-	-	-
Net Debt Issued (Repaid)	78.67	-4.16	112.49	68.72	10.86
Issuance of Common Stock	-	120	53.57	9.75	12.86
Other Financing Activities	-16.89	-10.58	-5.74	-5.16	-6.61
Financing Cash Flow	61.78	105.25	160.32	73.31	17.11
Miscellaneous Cash Flow Adjustments	-	-0	-	-	-
Net Cash Flow	-0.77	-1.59	3.51	0.01	-0.28
Free Cash Flow	-58.82	-105.34	-154.82	24.88	10.4
Free Cash Flow Growth	-	-	-	139.16%	-
Free Cash Flow Margin	-12.22%	-27.93%	-131.21%	11.18%	5.67%
Free Cash Flow Per Share	-7.58	-13.59	-25.62	4.64	1.94
Cash Interest Paid	15.16	9.32	5.69	5.16	6.61
Cash Income Tax Paid	4.61	5.39	1.77	5.03	-
Levered Free Cash Flow	-79.8	-128.23	-95.02	17.24	3.16
Unlevered Free Cash Flow	-70.32	-122.4	-91.46	20.42	7.13
Change in Working Capital	-76.46	-128.63	-12.24	2.9	1.82

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.