NSE:THELEELA Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	478.27	-21.27	-616.79	-3,198
Depreciation & Amortization	1,392	1,468	1,240	1,299
Other Amortization	6.87	11.44	10.36	6.37
Loss (Gain) From Sale of Assets	4.42	16.26	6.9	-27.99
Loss (Gain) From Sale of Investments	-195.25	45.41	110.07	40.21
Loss (Gain) on Equity Investments	1.89	-	-	-
Other Operating Activities	4,401	4,026	3,342	2,672
Change in Accounts Receivable	36.6	-90.75	-300.16	-101.71
Change in Inventory	38.33	-35.22	-67.52	-4.29
Change in Accounts Payable	83.22	35.19	157.87	-98.53
Change in Other Net Operating Assets	-718.78	-67.16	-700.08	134.37
Operating Cash Flow	5,529	5,388	3,183	722.08
Operating Cash Flow Growth	2.62%	69.26%	340.83%	-
Capital Expenditures	-2,077	-1,209	-851.59	-1,526
Sale of Property, Plant & Equipment	1.53	10.69	7.13	30.16
Cash Acquisitions	-46,894	-4,246	-	-
Sale (Purchase) of Intangibles	-0.05	-0.55	-6.86	-21.35
Sale (Purchase) of Real Estate	-296.11	-	-	-
Investment in Securities	-8,481	-2,555	-67.15	288.81
Other Investing Activities	448.92	139.03	71.76	72.59
Investing Cash Flow	-57,297	-7,860	-846.71	-1,156
Long-Term Debt Issued	1,343	6,157	967.35	5,666
Long-Term Debt Repaid	-3,234	-1,154	-739.02	-271.37
Net Debt Issued (Repaid)	-1,891	5,003	228.33	5,394
Issuance of Common Stock	62,211	-	-	79.64
Other Financing Activities	-7,961	-3,533	-3,406	-2,762
Financing Cash Flow	52,359	1,470	-3,178	2,711
Net Cash Flow	590.32	-1,002	-841.25	2,278
Free Cash Flow	3,452	4,179	2,332	-804.01
Free Cash Flow Growth	-17.40%	79.24%	-	-
Free Cash Flow Margin	26.08%	35.02%	26.41%	-20.01%
Free Cash Flow Per Share	14.26	23.75	13.25	-4.58
Cash Interest Paid	8,034	3,533	3,406	2,762
Cash Income Tax Paid	105.06	293.19	109.13	40.56
Levered Free Cash Flow	-50,011	48,303	9.1	-
Unlevered Free Cash Flow	-47,158	51,006	2,251	-
Change in Working Capital	-560.63	-157.94	-909.89	-70.16

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