Setubandhan Infrastructure Limited (NSE:SETUINFRA)

NSE:SETUINFRA Cash Flow Statement

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

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020	Mar 31, 2019
Net Income	-	-61.17	-285.79	-439.92	1.31
Depreciation & Amortization	-	13.52	15.18	13.89	19.66
Other Amortization	-	0.05	0.06	-	-
Other Operating Activities	-	47.6	-1.95	-1.1	25.72
Change in Accounts Receivable	-	-0	23.59	441.31	-37.27
Change in Inventory	-	-	60.88	55.6	136.08
Change in Accounts Payable	-	0	20.53	-421.05	39.73
Change in Income Taxes	-	-	-20.63	-8.03	13.24
Change in Other Net Operating Assets	-	-	102.29	332.86	-223.11
Operating Cash Flow	-	-	-85.84	-26.44	-24.66
Capital Expenditures	-	-	-21.67	-233.14	-5.42
Sale of Property, Plant & Equipment	-	-	21.8	27.67	18.11
Investment in Securities	-	-	5.97	-0.95	-2.81
Other Investing Activities	-	-	0.88	9.82	10.4
Investing Cash Flow	-	-	6.98	-196.6	20.28
Long-Term Debt Issued	-	-	53.92	296.09	70.48
Total Debt Issued	-	-	53.92	296.09	70.48
Long-Term Debt Repaid	-	-	-	-12.82	-9.83
Total Debt Repaid	-	-	-	-12.82	-9.83
Net Debt Issued (Repaid)	-	-	53.92	283.27	60.65
Other Financing Activities	-	-	-5.81	-33.06	-80.41
Financing Cash Flow	-	-	48.11	250.21	-19.76
Miscellaneous Cash Flow Adjustments	-	-	0	6.15	0.02
Net Cash Flow	-	-	-30.75	33.32	-24.12
Free Cash Flow	-	-	-107.51	-259.58	-30.07
Free Cash Flow Margin	-	-	-19.23%	-16.82%	-1.16%
Free Cash Flow Per Share	-	-	-0.85	-2.06	-0.24
Cash Interest Paid	-	-	4.46	26.45	53.29
Cash Income Tax Paid	-	-	2.08	0.44	-
Levered Free Cash Flow	-	32.7	-67.73	66.26	-102.99
Unlevered Free Cash Flow	-	37.6	-64.75	83.09	-69.68
Change in Net Working Capital	21.26	-54.71	-108.38	-560.66	121.4

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