Siddhika Coatings 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	2017 - 2020
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	2017 - 2020
Net Income	91.61	85.37	50.33	37.7	17.44	10.46	Upgrade
Depreciation & Amortization	3	2.74	1.95	1.91	1.43	1.44	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	-	-0.27	-0.25	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	0.05	0	-	Upgrade
Loss (Gain) From Sale of Investments	-2.19	-5.55	-4.63	-0.35	-0.12	-0.47	Upgrade
Other Operating Activities	-7.08	-6.24	-4.53	-3.64	-3.74	-0.56	Upgrade
Change in Accounts Receivable	-3.83	29.24	-21.5	-12.96	17.47	5.71	Upgrade
Change in Inventory	-0.3	-2.18	18.05	-17.83	2.57	-3.85	Upgrade
Change in Accounts Payable	-4.68	-1.25	1.75	2.23	1.37	-0.15	Upgrade
Change in Other Net Operating Assets	7.57	-54.25	0.79	40.99	6.67	-9.16	Upgrade
Operating Cash Flow	84.1	47.88	42.21	48.1	42.83	3.16	Upgrade
Operating Cash Flow Growth	39.63%	13.45%	-12.25%	12.29%	1253.38%	-92.26%	Upgrade
Capital Expenditures	-4.85	-5.42	-3.23	-1.7	-3.36	-0.68	Upgrade
Sale of Property, Plant & Equipment	-	-	-	-	1.35	3.8	Upgrade
Sale (Purchase) of Real Estate	-4.54	-	-	-	-16.4	-	Upgrade
Investment in Securities	-88.03	-44.88	-51.95	-28.07	-6.37	-26.97	Upgrade
Other Investing Activities	7.52	6.96	4.46	3.16	2.56	0.82	Upgrade
Investing Cash Flow	-89.9	-43.35	-50.72	-26.6	-22.23	-23.03	Upgrade
Long-Term Debt Repaid	-	-	-	-2.83	-0.43	-	Upgrade
Net Debt Issued (Repaid)	-	-	-	-2.83	-0.43	-	Upgrade
Issuance of Common Stock	-	-	-	-	46.97	-	Upgrade
Common Dividends Paid	-20.39	-10.2	-9.25	-7.41	-6.18	-	Upgrade
Other Financing Activities	-0.06	-0.17	-0.21	-0.26	-0.07	-0.18	Upgrade
Financing Cash Flow	-20.45	-10.36	-9.46	-10.5	40.29	-0.18	Upgrade
Net Cash Flow	-26.26	-5.82	-17.97	10.99	60.9	-20.04	Upgrade
Free Cash Flow	79.25	42.47	38.98	46.4	39.47	2.48	Upgrade
Free Cash Flow Growth	50.30%	8.94%	-15.99%	17.55%	1489.06%	-93.68%	Upgrade
Free Cash Flow Margin	14.31%	8.44%	10.24%	13.83%	18.93%	1.45%	Upgrade
Free Cash Flow Per Share	12.82	6.87	6.31	7.51	6.39	0.55	Upgrade
Cash Income Tax Paid	31.11	26.47	20.64	12.77	5.79	3.76	Upgrade
Levered Free Cash Flow	101.31	75.97	50.17	44.28	44.02	-6.02	Upgrade
Unlevered Free Cash Flow	101.31	76	50.21	44.28	44.06	-5.94	Upgrade
Change in Working Capital	-1.24	-28.44	-0.92	12.43	28.08	-7.45	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.