Pulz Electronics Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	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	11.51	41.67	82.8	67.43	13.13	-3.25
Depreciation & Amortization	7.21	6.72	7.09	7.11	5.1	5.54
Other Amortization	0.22	0.22	-	-	-	-
Loss (Gain) From Sale of Assets	0.51	0.51	-	-	-	-
Other Operating Activities	-1.77	-4.74	-3.72	-48.84	0.24	-0.25
Change in Accounts Receivable	24.06	-17.31	13.89	-17.56	-9.54	0.88
Change in Inventory	12.95	17.79	-14.81	0.01	1.85	2.05
Change in Accounts Payable	-15.36	-24.23	-3.87	9.84	6.67	-2.69
Change in Other Net Operating Assets	-14.13	8.98	-34.8	-11.99	1.17	-16.34
Operating Cash Flow	23.81	29.6	46.58	6	18.61	-14.04
Operating Cash Flow Growth	82.73%	-36.44%	675.71%	-67.74%	-	-
Capital Expenditures	-4.15	-6.61	-9.86	-19.54	-3.64	-
Sale of Property, Plant & Equipment	0.49	-	-	-	-	2.45
Investment in Securities	-63.78	-32.61	-44.78	-	-	-
Other Investing Activities	5.1	3.47	1.06	-	-	-
Investing Cash Flow	-62.34	-35.75	-53.59	-19.54	-3.64	2.45
Long-Term Debt Issued	-	0.93	1.36	1.12	-	-
Total Debt Issued	0.93	0.93	1.36	1.12	-	-
Net Debt Issued (Repaid)	0.77	0.93	1.36	1.12	-	-
Issuance of Common Stock	-	-	-	54.52	-	-
Common Dividends Paid	-	-	-	-0.05	-	-
Other Financing Activities	-0.07	-0.22	-0.16	-59.39	-0.41	-0
Financing Cash Flow	0.7	0.71	1.21	-3.81	-0.41	-0
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-	0
Net Cash Flow	-37.83	-5.44	-5.81	-17.35	14.56	-11.6
Free Cash Flow	19.66	22.99	36.71	-13.54	14.98	-14.04
Free Cash Flow Growth	229.97%	-37.38%	-	-	-	-
Free Cash Flow Margin	6.41%	6.15%	9.45%	-3.02%	7.60%	-15.68%
Free Cash Flow Per Share	0.90	1.05	1.68	-0.62	0.69	-0.64
Cash Interest Paid	-	0.22	0.16	0.13	0.41	0.01
Cash Income Tax Paid	1.25	16.43	28.75	25.35	3.88	-
Levered Free Cash Flow	82.81	61.38	29.61	-30.79	7.85	-23.74
Unlevered Free Cash Flow	82.94	61.52	29.71	-30.71	7.89	-23.73
Change in Working Capital	7.51	-14.77	-39.59	-19.7	0.14	-16.09

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.