Sadhav Shipping Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	147.24	117.54	91.45	77.54	30.09
Depreciation & Amortization	83.87	74.75	43.8	43.66	59.27
Other Amortization	-	0	0	0	-
Other Operating Activities	27.16	117.79	55.74	30.73	25.51
Change in Accounts Receivable	-89.85	-25.46	-22.76	0.89	15.66
Change in Inventory	-0.02	-	-	-	-
Change in Accounts Payable	-40.69	61.37	34.47	25.32	4.84
Change in Other Net Operating Assets	1.11	201.55	-266.41	31.77	-20.44
Operating Cash Flow	128.82	547.53	-63.71	209.91	114.93
Operating Cash Flow Growth	-76.47%	-	-	82.64%	-3.34%
Capital Expenditures	-309.24	-885.98	-371.14	-499.76	-115.87
Sale of Property, Plant & Equipment	422.91	2.37	0.05	-	-
Other Investing Activities	-	-	-0	-	-
Investing Cash Flow	113.67	-883.61	-371.09	-499.76	-115.87
Long-Term Debt Issued	82.31	579.21	217.89	370.71	41.49
Long-Term Debt Repaid	-371.8	-151.33	-100.77	-28.99	-9.04
Net Debt Issued (Repaid)	-289.5	427.88	117.12	341.73	32.45
Issuance of Common Stock	217.59	-	381.79	-	-
Other Financing Activities	-67.69	-64.11	-43.3	-35.43	-22.9
Financing Cash Flow	-139.6	363.77	455.61	306.3	9.55
Net Cash Flow	102.9	27.7	20.81	16.45	8.61
Free Cash Flow	-180.42	-338.45	-434.85	-289.85	-0.94
Free Cash Flow Margin	-18.30%	-34.94%	-51.62%	-37.25%	-0.14%
Free Cash Flow Per Share	-11.19	-23.58	-30.30	-28.05	-0.09
Cash Interest Paid	-	64.11	43.3	35.43	22.9
Cash Income Tax Paid	-	-	15.2	7.63	9.31
Levered Free Cash Flow	-281.87	-592.5	-391.76	-346.33	-29.24
Unlevered Free Cash Flow	-239.56	-552.44	-364.7	-324.19	-14.93
Change in Working Capital	-129.44	237.46	-254.7	57.98	0.06

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