Thaai Casting Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	127.92	50.37	11.54	4.03
Depreciation & Amortization	28.74	28.39	19.65	14.23
Other Amortization	0.07	-	-	-
Other Operating Activities	61.57	41.57	14.5	7.41
Change in Accounts Receivable	-142.87	-23.95	-29.19	-3.38
Change in Inventory	-331.9	2.67	-10.58	0.41
Change in Accounts Payable	142.01	15.5	-12.45	2.07
Change in Other Net Operating Assets	-188.13	-41.95	-17.24	-41.23
Operating Cash Flow	-302.59	72.61	-23.77	-16.46
Capital Expenditures	-812.15	-140.05	-96.98	-71.53
Sale of Property, Plant & Equipment	-	5.05	-	-
Investment in Securities	-5.45	-	-	-
Other Investing Activities	1.52	0.98	0.32	0.35
Investing Cash Flow	-816.08	-134.03	-96.66	-71.18
Short-Term Debt Issued	-	64.73	19.38	-
Long-Term Debt Issued	-	-	84.38	97.25
Total Debt Issued	546.45	64.73	103.76	97.25
Short-Term Debt Repaid	-	-	-	-1.23
Long-Term Debt Repaid	-	-1.33	-	-
Total Debt Repaid	-	-1.33	-	-1.23
Net Debt Issued (Repaid)	546.45	63.4	103.76	96.02
Issuance of Common Stock	770.37	21.88	30.6	-
Repurchase of Common Stock	-	-	-	-1.69
Other Financing Activities	-65.32	-23.24	-13.3	-6.67
Financing Cash Flow	1,252	62.03	121.06	87.66
Miscellaneous Cash Flow Adjustments	-	-0	-	-
Net Cash Flow	132.84	0.61	0.63	0.03
Free Cash Flow	-1,115	-67.45	-120.76	-87.99
Free Cash Flow Margin	-130.91%	-13.78%	-31.50%	-43.07%
Free Cash Flow Per Share	-62.73	-3.97	-7.10	-5.18
Cash Interest Paid	33.9	23.24	13.3	6.67
Cash Income Tax Paid	19.2	4.23	4.96	1.69
Levered Free Cash Flow	-976.38	-88.18	-127.89	-
Unlevered Free Cash Flow	-955.19	-73.66	-119.58	-
Change in Net Working Capital	301.67	20.6	61.06	-

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