Sheel Biotech 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	146.09	106.36	104.75	50.77	45.1	-
Depreciation & Amortization	9.78	9	9.87	10.17	9.4	-
Loss (Gain) From Sale of Assets	-1.13	-1.13	-	-	-0.29	-
Loss (Gain) From Sale of Investments	-1.88	-1.88	-	-	-	-
Other Operating Activities	20.13	17.75	19.47	28.02	10.41	-
Change in Accounts Receivable	-47.79	26.22	-16.55	86.61	-40.22	-
Change in Inventory	-6.46	-66.11	-134.74	-74.72	-55.53	-
Change in Accounts Payable	-1.38	-4.46	-36.17	-1.37	49.35	-
Change in Other Net Operating Assets	-89.69	6.33	44.19	-6.55	3.68	-
Operating Cash Flow	27.68	92.08	-9.2	92.92	21.91	-
Operating Cash Flow Growth	-	-	-	324.19%	-	-
Capital Expenditures	-10.27	-12.38	-2.94	-11.55	-12.09	-
Sale of Property, Plant & Equipment	2	2	-	-	0.52	-
Investment in Securities	1.98	1.98	-	-	-7.92	-
Other Investing Activities	-13.68	-14.1	0.42	-10.21	-1.67	-
Investing Cash Flow	-4.95	-22.51	-2.52	-21.75	-21.16	-
Short-Term Debt Issued	-	1,095	1,161	979.32	3.98	-
Long-Term Debt Issued	-	48.45	20.89	32.91	18.39	-
Total Debt Issued	1,201	1,143	1,182	1,012	22.37	-
Short-Term Debt Repaid	-	-1,102	-1,126	-984.01	-	-
Long-Term Debt Repaid	-	-102.9	-12.62	-72.34	-	-
Total Debt Repaid	-1,200	-1,205	-1,138	-1,056	-	-
Net Debt Issued (Repaid)	0.49	-61.78	43.69	-44.12	22.37	-
Issuance of Common Stock	-	20.23	-	-	-	-
Common Dividends Paid	-14.95	-14.95	-13.26	-12.84	-12.85	-
Other Financing Activities	-17.97	-14.46	-14.79	-15.21	-11.78	-
Financing Cash Flow	-32.43	-70.96	15.64	-72.17	-2.26	-
Net Cash Flow	-9.7	-1.39	3.93	-1	-1.51	-
Free Cash Flow	17.42	79.7	-12.14	81.38	9.81	-
Free Cash Flow Growth	-	-	-	729.34%	-	-
Free Cash Flow Margin	1.55%	7.83%	-1.31%	10.16%	1.39%	-
Free Cash Flow Per Share	1.19	5.40	-0.84	5.61	0.68	-
Cash Interest Paid	17.97	14.46	11.5	11.17	9	-
Cash Income Tax Paid	19.99	19.9	13.24	0.02	1.78	-
Levered Free Cash Flow	-	42.92	-52.53	38.35	-26.53	-
Unlevered Free Cash Flow	-	51.95	-45.34	45.34	-20.91	-
Change in Working Capital	-145.31	-38.02	-143.28	3.97	-42.72	-

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