NSE:PRITIKA 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
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
Net Income	57.44	33.6	32.77	54.62	3.82
Depreciation & Amortization	58.95	32.33	27.91	20.64	10.41
Loss (Gain) From Sale of Investments	-	-	-	-36.62	-2.76
Other Operating Activities	60.65	44.16	85.96	26.03	21.06
Change in Accounts Receivable	-29.68	16.39	-133.4	-91.14	1.8
Change in Inventory	-63.05	-42.92	-154.89	-5.41	-41.15
Change in Accounts Payable	19.56	-18.02	75.75	34	16.57
Change in Other Net Operating Assets	116.86	-132	1.76	2.4	15.67
Operating Cash Flow	220.74	-66.46	-64.15	4.51	25.41
Operating Cash Flow Growth	-	-	-	-82.25%	172.79%
Capital Expenditures	-264.28	-292.54	-581.79	-93.31	-109.09
Investment in Securities	-15.32	-0.86	-15.41	50.64	1.23
Other Investing Activities	2.76	2.31	1.25	-	-
Investing Cash Flow	-276.84	-291.08	-595.95	-42.67	-107.86
Short-Term Debt Issued	72.8	31.87	145.28	20.53	-
Long-Term Debt Issued	36.21	241.08	392.91	41.07	33.99
Total Debt Issued	109.01	272.95	538.19	61.6	33.99
Short-Term Debt Repaid	-	-	-	-	-0.45
Total Debt Repaid	-	-	-	-	-0.45
Net Debt Issued (Repaid)	109.01	272.95	538.19	61.6	33.53
Issuance of Common Stock	-	90.4	194.31	-	68.5
Other Financing Activities	-54.31	-39.46	-36.36	-21.93	-19.05
Financing Cash Flow	54.7	323.88	696.15	39.67	82.98
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0
Net Cash Flow	-1.4	-33.66	36.05	1.51	0.53
Free Cash Flow	-43.54	-359	-645.94	-88.8	-83.68
Free Cash Flow Margin	-3.71%	-41.11%	-78.46%	-16.56%	-26.09%
Free Cash Flow Per Share	-1.65	-29.27	-37.23	-5.82	-6.56
Cash Interest Paid	54.31	39.46	36.36	21.93	19.05
Cash Income Tax Paid	5.63	4.26	3.1	-	-
Levered Free Cash Flow	-230	-300.58	-588.4	-132.4	-108.48
Unlevered Free Cash Flow	-197.28	-277.34	-567.07	-119.24	-97.03
Change in Working Capital	43.7	-176.56	-210.78	-60.15	-7.12

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