Phantom Digital Effects Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '24 Jun 30, 2024	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	Mar '20 Mar 31, 2020
Net Income	-	241.15	161.96	49.03	0.75	1.13
Depreciation & Amortization	-	45.47	11.4	2.65	3.91	4.99
Other Amortization	-	-	0.14	0.21	-	-
Loss (Gain) From Sale of Assets	-	-	-0.18	-	-	-
Other Operating Activities	-	16.69	39.55	6.28	-1.86	-0.38
Change in Accounts Receivable	-	-351.91	-118.49	-37.93	9.21	-1.55
Change in Inventory	-	-277.2	-19.41	-11.99	-27.2	2.2
Change in Accounts Payable	-	20.16	9.9	-2.2	8.05	9.2
Change in Other Net Operating Assets	-	-222.83	-184.63	24.35	0.83	2.8
Operating Cash Flow	-	-528.47	-99.76	30.4	-6.32	18.39
Capital Expenditures	-	-122.51	-108.6	-2.97	-0.49	-2.78
Sale of Property, Plant & Equipment	-	-	0.59	-	-	-
Investment in Securities	-	-0.53	-	-	-	-
Other Investing Activities	-	10.25	1.74	-	0.65	0.2
Investing Cash Flow	-	-112.79	-106.27	-2.97	0.16	-2.58
Long-Term Debt Issued	-	36.69	7.84	-	8.66	-
Long-Term Debt Repaid	-	-	-	-9.15	-	-15.6
Net Debt Issued (Repaid)	-	36.69	7.84	-9.15	8.66	-15.6
Issuance of Common Stock	-	799.92	250.8	-	-	-
Other Financing Activities	-	-53.74	-28.72	-6.62	0.05	0.84
Financing Cash Flow	-	782.87	229.92	-15.77	8.71	-14.76
Miscellaneous Cash Flow Adjustments	-	0	-0.05	-	-	-0
Net Cash Flow	-	141.61	23.84	11.66	2.55	1.04
Free Cash Flow	-	-650.98	-208.36	27.43	-6.81	15.61
Free Cash Flow Margin	-	-72.87%	-35.80%	12.28%	-9.54%	11.85%
Free Cash Flow Per Share	-	-72.63	-20.55	3.04	-0.76	1.73
Cash Interest Paid	-	18.02	5.49	6.62	-	-
Cash Income Tax Paid	-	76.7	20	16.82	1.28	1.55
Levered Free Cash Flow	-	-639.44	-264.44	19.07	-9.47	-
Unlevered Free Cash Flow	-	-628.18	-261.28	23.21	-7.61	-
Change in Net Working Capital	-	759.74	300.41	21.55	12.9	-

Source: S&P Capital IQ. Standard template. Financial Sources.