Studio LSD Limited (NSE:STUDIOLSD)

Studio LSD 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	116.7	109.04	27.95	9.1	-12.42
Depreciation & Amortization	2.67	1.76	0.45	0.32	0.46
Other Amortization	-	-	-	0	0.01
Loss (Gain) From Sale of Assets	0.31	0.01	-	-	-
Loss (Gain) From Sale of Investments	-2.22	-	-	-	-
Other Operating Activities	2.35	-1.1	0.68	0.41	0.71
Change in Accounts Receivable	39.46	-90.85	-144.02	36.34	74.22
Change in Inventory	-89.78	2.02	1.78	-8.53	-
Change in Accounts Payable	-26.97	65.83	111.71	-17.53	-112.99
Change in Other Net Operating Assets	15.1	-10.92	11.45	-14.58	29.53
Operating Cash Flow	57.61	75.79	10	5.54	-20.48
Operating Cash Flow Growth	-23.99%	657.71%	80.68%	-	-
Capital Expenditures	-0.63	-6.83	-2.25	-0.21	-0.44
Investment in Securities	-91.01	-16.84	-	-0.11	-0
Other Investing Activities	-	0.04	0.29	-	-
Investing Cash Flow	-91.64	-23.63	-1.96	-0.32	-0.44
Short-Term Debt Issued	-	-	-	-	2.25
Total Debt Issued	-	-	-	-	2.25
Short-Term Debt Repaid	-	-0.62	-3.83	-4.61	-
Total Debt Repaid	-	-0.62	-3.83	-4.61	-
Net Debt Issued (Repaid)	-	-0.62	-3.83	-4.61	2.25
Issuance of Common Stock	0.02	-	-	-	-
Other Financing Activities	-0.01	-0.06	-0.98	-0.41	-0.73
Financing Cash Flow	0.01	-0.67	-4.81	-5.02	1.52
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	-34.02	51.49	3.23	0.2	-19.4
Free Cash Flow	56.98	68.95	7.75	5.32	-20.91
Free Cash Flow Growth	-17.36%	789.50%	45.60%	-	-
Free Cash Flow Margin	5.45%	6.73%	1.66%	3.64%	-37.18%
Free Cash Flow Per Share	1.39	1.69	0.19	0.13	-0.61
Cash Interest Paid	0.01	0.06	0.98	0.41	0.73
Cash Income Tax Paid	40.01	38.71	8.43	-0.07	-0.05
Levered Free Cash Flow	30.36	70.13	-1.57	12.69	-24.59
Unlevered Free Cash Flow	30.37	70.14	-0.98	12.94	-23.81
Change in Working Capital	-62.21	-33.92	-19.08	-4.3	-9.24

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