Phantom Digital Effects Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	2020
Net Income	202.02	241.15	161.96	49.03	0.75	Upgrade
Depreciation & Amortization	37.29	33.68	11.4	2.65	3.91	Upgrade
Other Amortization	37.88	11.79	0.14	0.21	-	Upgrade
Loss (Gain) From Sale of Assets	-	-	-0.18	-	-	Upgrade
Stock-Based Compensation	2.09	-	-	-	-	Upgrade
Other Operating Activities	63.1	16.69	-0.35	6.28	-1.86	Upgrade
Change in Accounts Receivable	-351.64	-351.91	-118.49	-37.93	9.21	Upgrade
Change in Inventory	-55.72	-277.2	-19.41	-11.99	-27.2	Upgrade
Change in Accounts Payable	23.16	20.16	9.85	-2.2	8.05	Upgrade
Change in Other Net Operating Assets	-146.27	152.47	-144.82	24.35	0.83	Upgrade
Operating Cash Flow	-188.08	-153.17	-99.9	30.4	-6.32	Upgrade
Capital Expenditures	-79.34	-274.81	-108.6	-2.97	-0.49	Upgrade
Sale of Property, Plant & Equipment	-	-	0.59	-	-	Upgrade
Investment in Securities	-	-223	-	-	-	Upgrade
Other Investing Activities	46.83	9.72	1.83	-	0.65	Upgrade
Investing Cash Flow	25.28	-488.09	-106.18	-2.97	0.16	Upgrade
Short-Term Debt Issued	140.53	-	-	-	-	Upgrade
Long-Term Debt Issued	71.03	36.69	7.84	-	8.66	Upgrade
Total Debt Issued	211.56	36.69	7.84	-	8.66	Upgrade
Long-Term Debt Repaid	-	-	-	-9.15	-	Upgrade
Net Debt Issued (Repaid)	211.56	36.69	7.84	-9.15	8.66	Upgrade
Issuance of Common Stock	-	764.2	227.57	-	-	Upgrade
Other Financing Activities	-41.44	-18.02	-5.49	-6.62	0.05	Upgrade
Financing Cash Flow	170.12	782.87	229.92	-15.77	8.71	Upgrade
Foreign Exchange Rate Adjustments	0.6	-	-	-	-	Upgrade
Miscellaneous Cash Flow Adjustments	-0	-	-0	-	-	Upgrade
Net Cash Flow	7.92	141.61	23.84	11.66	2.55	Upgrade
Free Cash Flow	-267.42	-427.98	-208.49	27.43	-6.81	Upgrade
Free Cash Flow Margin	-26.18%	-47.91%	-35.83%	12.28%	-9.54%	Upgrade
Free Cash Flow Per Share	-19.70	-31.52	-20.56	3.04	-0.76	Upgrade
Cash Interest Paid	41.44	18.02	5.49	6.62	-	Upgrade
Cash Income Tax Paid	34.5	76.7	59.81	16.82	1.28	Upgrade
Levered Free Cash Flow	-440.74	-572.18	-260.76	19.07	-9.47	Upgrade
Unlevered Free Cash Flow	-414.83	-561.21	-257.61	23.21	-7.61	Upgrade
Change in Working Capital	-530.47	-456.48	-272.87	-27.78	-9.12	Upgrade

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