Savy Infra and Logistics 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	238.78	98.67	3.38	-	-
Other Operating Activities	57.32	30.48	0.91	-	-
Change in Accounts Receivable	-800.35	-137.19	-21.11	-	-
Change in Inventory	-335.85	-138.48	-5.45	-	-
Change in Accounts Payable	440.6	78.41	9.93	-	-
Change in Other Net Operating Assets	224.38	32.22	8.67	-	-
Operating Cash Flow	-175.13	-35.9	-3.67	-	-
Capital Expenditures	-350	-	-	-	-
Investment in Securities	-	-4.57	-	-	-
Investing Cash Flow	-350	-4.57	-	-	-
Long-Term Debt Issued	363.43	53.71	4.77	-	-
Net Debt Issued (Repaid)	363.43	53.71	4.77	-	-
Issuance of Common Stock	178.59	-	-	-	-
Other Financing Activities	-17.56	-9.55	-1.1	-	-
Financing Cash Flow	524.46	44.16	3.67	-	-
Net Cash Flow	-0.68	3.69	-0	-	-
Free Cash Flow	-525.13	-35.9	-3.67	-	-
Free Cash Flow Margin	-18.53%	-3.53%	-5.92%	-	-
Free Cash Flow Per Share	-36.48	-2.99	-0.31	-	-
Cash Interest Paid	17.56	9.55	1.1	-	-
Cash Income Tax Paid	56.52	20.28	1.43	-	-
Levered Free Cash Flow	-570.23	-56.21	8.24	-	-
Unlevered Free Cash Flow	-559.25	-50.24	8.93	-	-
Change in Working Capital	-471.23	-165.05	-7.96	-	-