Shiva Mills 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	-38.11	-32.49	-71.58	176.59	85.54
Depreciation & Amortization	67.58	67.17	60.52	57.05	56.79
Other Amortization	-	-	-	0.06	0.04
Loss (Gain) From Sale of Assets	-1.93	-0.33	0.16	-	-
Loss (Gain) From Sale of Investments	-	-	-	-	-0.01
Provision & Write-off of Bad Debts	-	-	0.21	1.13	-
Other Operating Activities	6.25	4.33	-2.2	12.95	25.96
Change in Accounts Receivable	-69.98	-57.41	10.01	-47.57	159.08
Change in Inventory	59.71	-159.87	291.03	-176.6	66.85
Change in Accounts Payable	5.98	3.3	30.88	-50.95	0.29
Change in Other Net Operating Assets	11	2.22	-45.21	-3.66	31.27
Operating Cash Flow	40.51	-173.08	273.8	-31.02	425.82
Operating Cash Flow Growth	-	-	-	-	160.42%
Capital Expenditures	-31.76	-28.45	-86.79	-9.2	-1.75
Sale of Property, Plant & Equipment	3.61	0.5	2.48	-	-
Investment in Securities	-	-	-1.8	-4.2	0.32
Other Investing Activities	1.63	1.34	2.62	1.15	1.14
Investing Cash Flow	-26.52	-26.61	-83.49	-12.25	-0.3
Short-Term Debt Issued	-	102.95	-	49.36	-
Total Debt Issued	-	102.95	-	49.36	-
Short-Term Debt Repaid	-4.1	-	-70.98	-	-355.92
Long-Term Debt Repaid	-	-	-8.29	-8.38	-10.99
Total Debt Repaid	-4.1	-	-79.27	-8.38	-366.91
Net Debt Issued (Repaid)	-4.1	102.95	-79.27	40.98	-366.91
Common Dividends Paid	-	-	-10.37	-8.64	-
Other Financing Activities	-12.28	-7.61	-9.52	-8.19	-24.27
Financing Cash Flow	-16.37	95.34	-99.15	24.16	-391.18
Foreign Exchange Rate Adjustments	-	-	-	-	0.05
Miscellaneous Cash Flow Adjustments	-0.98	-1.31	-1.32	-1.08	-0.87
Net Cash Flow	-3.37	-105.65	89.84	-20.18	33.52
Free Cash Flow	8.75	-201.53	187.02	-40.22	424.07
Free Cash Flow Growth	-	-	-	-	181.94%
Free Cash Flow Margin	0.51%	-12.76%	11.76%	-1.89%	30.52%
Free Cash Flow Per Share	1.01	-23.32	21.64	-4.65	49.07
Cash Interest Paid	12.28	7.61	9.52	8.18	24.27
Cash Income Tax Paid	0.04	-4.51	6.43	65.67	34.85
Levered Free Cash Flow	7.38	-191.76	205.82	-74.95	388.52
Unlevered Free Cash Flow	15.05	-187	211.77	-70.02	398.9
Change in Working Capital	6.72	-211.76	286.7	-278.79	257.49

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.