Sylvan Plyboard (India) 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
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
Net Income	72.71	68.99	60.94	35.29	30.53	3.71
Depreciation & Amortization	35.34	30.28	23.74	23.38	21.02	19.52
Other Amortization	0.12	0.12	-	-	-	-
Loss (Gain) From Sale of Assets	-0.49	-0.63	-0.87	-1.34	-4.54	0.4
Other Operating Activities	96.77	89.98	90.87	68.81	58.08	55.07
Change in Accounts Receivable	-27.71	-114.54	-15.63	24.9	-122.61	91.86
Change in Inventory	-76.82	-265.05	-75.31	-250.52	-14.04	50.83
Change in Accounts Payable	-73.27	58.61	51.3	109.23	114.89	-158.5
Change in Other Net Operating Assets	12.62	132.46	6.79	84.8	26.91	-12.99
Operating Cash Flow	39.28	0.21	141.84	94.54	110.24	49.9
Operating Cash Flow Growth	-72.31%	-99.85%	50.03%	-14.24%	120.92%	-
Capital Expenditures	-60.09	-94.78	-61.88	-29.05	-42.13	-21.12
Sale of Property, Plant & Equipment	1.02	0.85	1.96	3.64	9.1	7
Investment in Securities	-10.46	-	-	-	1.54	62.94
Other Investing Activities	23.26	25.09	51	-15.73	4.27	4.2
Investing Cash Flow	-30.94	-68.85	-8.92	-41.14	-27.22	53.01
Long-Term Debt Issued	-	-	-	-	2.38	100.78
Total Debt Issued	-	-	-	-	2.38	100.78
Long-Term Debt Repaid	-	-34.52	-1.13	-23.23	-	-
Total Debt Repaid	-33.14	-34.52	-1.13	-23.23	-	-
Net Debt Issued (Repaid)	-33.14	-34.52	-1.13	-23.23	2.38	100.78
Issuance of Common Stock	-	280.5	19.7	17.56	-	-
Other Financing Activities	-103.07	-164.35	-85.9	-72.52	-56.04	-69.94
Financing Cash Flow	-136.22	81.63	-67.33	-78.19	-53.66	30.84
Miscellaneous Cash Flow Adjustments	-	-	-0	-	-	-
Net Cash Flow	-127.88	13	65.58	-24.79	29.36	133.75
Free Cash Flow	-20.82	-94.57	79.96	65.49	68.1	28.78
Free Cash Flow Growth	-	-	22.10%	-3.84%	136.63%	-
Free Cash Flow Margin	-0.82%	-3.91%	3.58%	3.31%	3.96%	2.64%
Free Cash Flow Per Share	-1.07	-5.21	5.64	4.70	4.99	2.11
Cash Interest Paid	86.35	87.93	71.87	58.83	47.12	58.17
Cash Income Tax Paid	20.66	26.35	14.61	9.47	2.37	10.36
Levered Free Cash Flow	-	-314.37	1.44	-106.91	26.85	-
Unlevered Free Cash Flow	-	-259.41	46.36	-70.14	56.29	-
Change in Working Capital	-165.18	-188.53	-32.84	-31.59	5.15	-28.8

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