Scoda Tubes 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	376.16	317.41	183	103.36	16.36	9.54
Depreciation & Amortization	125.25	180.35	162.65	114.77	15.29	13.31
Other Amortization	0.92	0.92	1.22	-	-	-
Provision & Write-off of Bad Debts	0.67	0.23	0.77	0.33	0.31	-
Other Operating Activities	80.47	231.24	220.14	133.72	70.01	41.92
Change in Accounts Receivable	-324.76	-117.42	-378.57	-162.62	-157.8	-223.44
Change in Inventory	-881.56	-378.6	-124.45	-369.31	-194.86	-
Change in Accounts Payable	380.23	145.29	64.59	387.77	-130.5	168.35
Change in Other Net Operating Assets	-310.85	-195.26	-106.71	-4.56	-87.46	-
Operating Cash Flow	-553.47	184.16	22.64	203.46	-468.65	9.69
Operating Cash Flow Growth	-	713.43%	-88.87%	-	-	-
Capital Expenditures	-733.49	-398.58	-357.74	-283.84	-353.2	-36.83
Sale (Purchase) of Intangibles	-0.99	-1.59	-1.06	-0.88	-	-
Investment in Securities	-1,052	-64.68	-120.25	-104.1	17.92	0.13
Other Investing Activities	53.83	25.5	13.29	1.98	0.92	-
Investing Cash Flow	-1,732	-439.35	-465.76	-385.23	-334.36	-36.69
Long-Term Debt Issued	-	75.77	633.57	294.15	618.58	68.61
Net Debt Issued (Repaid)	16.72	75.77	633.57	294.15	618.58	68.61
Issuance of Common Stock	2,750	550	-	-	254.73	-
Other Financing Activities	-401.89	-219.79	-190.92	-114.79	-71.74	-37.61
Financing Cash Flow	2,365	405.98	442.65	179.36	801.57	31
Miscellaneous Cash Flow Adjustments	-	-	-	0.01	-	-
Net Cash Flow	79.14	150.79	-0.47	-2.4	-1.44	3.99
Free Cash Flow	-1,287	-214.42	-335.1	-80.38	-821.85	-27.14
Free Cash Flow Margin	-25.93%	-4.42%	-8.38%	-2.63%	-42.36%	-2.56%
Free Cash Flow Per Share	-26.21	-5.14	-8.42	-2.02	-36.08	-2.43
Cash Interest Paid	204.2	204.2	179.1	108.97	65.39	38.51
Cash Income Tax Paid	212.71	64.66	33.88	19.47	8.59	0.5
Levered Free Cash Flow	-	-427.38	-562.79	-307.74	-805.9	-
Unlevered Free Cash Flow	-	-299.76	-450.86	-239.63	-765.03	-
Change in Working Capital	-1,137	-545.99	-545.14	-148.72	-570.62	-55.08

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