Pranik Logistics Limited (NSE:PRANIK)

Vista Outdoor Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Net Income	69.14	40.66	9.32	3.15	1.79	1.72
Depreciation & Amortization	26.24	20.61	12.87	2.64	1.28	2.17
Other Operating Activities	7.14	11.01	5.29	1.68	0.19	0.28
Change in Accounts Receivable	-140.9	-87.52	-42.76	-14.23	-25.33	7.23
Change in Accounts Payable	-3.32	6.6	-32.26	11.2	14.09	-9.79
Change in Other Net Operating Assets	-48.25	68.48	82.34	11.7	26.69	-2.42
Operating Cash Flow	-89.94	59.83	34.8	16.13	18.71	-0.81
Operating Cash Flow Growth	-	71.93%	115.70%	-13.76%	-	-
Capital Expenditures	-67.8	-21.93	-37.9	-13.58	-0.57	-0.27
Sale of Property, Plant & Equipment	-	-	-	-	0.29	-
Other Investing Activities	6.16	5.39	2.93	0.73	0.57	0.53
Investing Cash Flow	-61.65	-16.54	-34.97	-12.86	0.29	0.25
Long-Term Debt Issued	-	1.22	7.98	7.82	-	-
Long-Term Debt Repaid	-	-	-	-	-0.09	-22.34
Net Debt Issued (Repaid)	3.36	1.22	7.98	7.82	-0.09	-22.34
Issuance of Common Stock	200	-	27.95	-	-	25
Other Financing Activities	-16.42	-17.1	-8.11	-2.32	-0.78	-0.94
Financing Cash Flow	186.95	-15.88	27.81	5.5	-0.87	1.72
Miscellaneous Cash Flow Adjustments	-0	-0	-0	0	-	-
Net Cash Flow	35.35	27.41	27.64	8.77	18.14	1.16
Free Cash Flow	-157.75	37.9	-3.1	2.55	18.14	-1.09
Free Cash Flow Growth	-	-	-	-85.95%	-	-
Free Cash Flow Margin	-16.70%	5.67%	-0.51%	0.76%	8.78%	-0.66%
Free Cash Flow Per Share	-15.34	4.68	-0.38	0.65	4.65	-0.28
Cash Interest Paid	16.41	17.1	8.11	2.32	0.78	0.94
Cash Income Tax Paid	26.24	15.76	4.11	1.57	1.02	0.93
Levered Free Cash Flow	-	-19.74	-82.9	-26.46	-6.44	-1.51
Unlevered Free Cash Flow	-	-9.05	-77.83	-25	-5.96	-0.92
Change in Net Working Capital	-	48.48	64.04	17.63	8.29	4.65

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