Shivalic Power Control Limited (NSE:SPCL)

Shivalic Power Control Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	124.2	112.13	72.07	17.48	6.73
Depreciation & Amortization	17.39	17.27	12.45	10.69	12.75
Other Amortization	0.61	0.36	-	-	-
Loss (Gain) From Sale of Assets	-	-0.44	0.17	-	-
Other Operating Activities	7.12	20.7	42.87	16.22	22.23
Change in Accounts Receivable	84.23	-246.97	1.01	-94.38	67.93
Change in Inventory	-253.34	-67.48	-4.32	12.09	-41.45
Change in Accounts Payable	-65.75	81.72	-81.31	75.15	-80.86
Operating Cash Flow	-85.55	-82.71	42.93	37.25	-12.67
Operating Cash Flow Growth	-	-	15.25%	-	-
Capital Expenditures	-20.63	-21.07	-3.01	-23.74	-7.38
Sale of Property, Plant & Equipment	-	0.48	0.8	-	-
Other Investing Activities	6.45	-0.28	0.06	0.92	0.4
Investing Cash Flow	-14.18	-20.87	-2.16	-22.82	-6.98
Short-Term Debt Issued	-	-	-	42.23	127.71
Total Debt Issued	-	-	-	42.23	127.71
Short-Term Debt Repaid	-12.16	-3.18	-34.32	-	-
Long-Term Debt Repaid	-10.91	-44.06	-2.55	-9.33	-89.63
Total Debt Repaid	-23.06	-47.23	-36.87	-9.33	-89.63
Net Debt Issued (Repaid)	-23.06	-47.23	-36.87	32.9	38.09
Issuance of Common Stock	592.65	58.33	-	-	-
Other Financing Activities	-15.97	-36.49	-24.26	-20.08	-24.07
Financing Cash Flow	553.62	-25.4	-61.13	12.82	14.02
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	453.89	-128.98	-20.36	27.25	-5.62
Free Cash Flow	-106.18	-103.78	39.92	13.52	-20.05
Free Cash Flow Growth	-	-	195.32%	-	-
Free Cash Flow Margin	-8.02%	-10.16%	4.86%	2.35%	-3.83%
Free Cash Flow Per Share	-4.70	-6.06	2.34	0.79	-1.17
Cash Interest Paid	15.97	29.2	24.26	20.08	24.07
Cash Income Tax Paid	51.81	53.71	5.32	5.3	5.42
Levered Free Cash Flow	-143.22	-153.51	2.21	-8.14	-45.61
Unlevered Free Cash Flow	-134.08	-136.03	16.49	4.41	-30.56
Change in Working Capital	-234.87	-232.73	-84.62	-7.14	-54.38

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