Sintercom India Limited (NSE:SINTERCOM)

Sintercom India Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	10.01	6.67	11.55	-0.08	-38.41	-47.05
Depreciation & Amortization	87.32	83.36	82.88	75.83	67.78	62.09
Other Amortization	0.7	0.7	3.52	3.05	3	0.21
Other Operating Activities	52.82	47.94	41.02	32.52	29.03	38.21
Change in Accounts Receivable	-94.72	-98.88	-40.57	-47.39	-42.4	-24.4
Change in Inventory	-61.76	-31.68	-95.28	-92.49	-73.27	-34.13
Change in Other Net Operating Assets	-7.7	-37.77	10.22	130.32	44.48	-42.03
Operating Cash Flow	-13.34	-29.67	13.34	101.75	-9.78	-47.08
Operating Cash Flow Growth	-	-	-86.89%	-	-	-
Capital Expenditures	-50.53	-61.87	-26.05	-108.08	-59.67	-9.59
Other Investing Activities	5.22	1.68	-0.97	1.52	-0.56	14.76
Investing Cash Flow	-45.31	-60.18	-27.01	-106.56	-60.23	5.16
Long-Term Debt Issued	-	139	55.02	35.42	29.04	-
Total Debt Issued	117.45	139	55.02	35.42	29.04	-
Long-Term Debt Repaid	-	-	-	-	-	-67.21
Total Debt Repaid	-3	-	-	-	-	-67.21
Net Debt Issued (Repaid)	114.45	139	55.02	35.42	29.04	-67.21
Issuance of Common Stock	-	-	-	-	-	222.25
Other Financing Activities	-52.08	-48.55	-41.38	-32.7	-32.25	-38.66
Financing Cash Flow	62.37	90.44	13.64	2.72	-3.21	116.37
Miscellaneous Cash Flow Adjustments	0	0	0	-	-	0
Net Cash Flow	3.72	0.59	-0.03	-2.09	-73.23	74.45
Free Cash Flow	-63.87	-91.54	-12.71	-6.33	-69.46	-56.68
Free Cash Flow Margin	-6.68%	-10.17%	-1.45%	-0.77%	-11.60%	-12.01%
Free Cash Flow Per Share	-2.35	-3.33	-0.46	-0.23	-2.62	-2.33
Cash Interest Paid	52.08	48.55	41.38	32.7	28.84	30.43
Levered Free Cash Flow	-126.58	-142.98	-58.43	-38.42	-77.29	-56.35
Unlevered Free Cash Flow	-97.32	-116.15	-37.69	-18.39	-60.53	-34.02
Change in Working Capital	-164.18	-168.33	-125.63	-9.57	-71.18	-100.55

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