Tokyo Plast International 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	FY 2021
Period Ending	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	13.14	10.03	-1.25	-1.55	1.21
Depreciation & Amortization	29.63	27.84	31.85	29.27	26.91
Loss (Gain) From Sale of Assets	-0.26	-	-0.39	-0.1	-0.17
Asset Writedown & Restructuring Costs	-	-	5.79	-	-
Other Operating Activities	3.1	12.65	14.23	9.22	5.03
Change in Accounts Receivable	17.57	-29.82	34.37	48.87	-43.6
Change in Inventory	-4.22	32.27	41	-42.82	16.85
Change in Accounts Payable	3.32	3.01	0.65	-12.36	12.69
Change in Other Net Operating Assets	-8.9	30.94	62.66	5.54	-8.24
Operating Cash Flow	53.38	86.92	188.91	36.07	10.68
Operating Cash Flow Growth	-38.58%	-53.99%	423.72%	237.89%	-88.24%
Capital Expenditures	-123.12	-121.48	-131.33	-32.99	-43.4
Sale of Property, Plant & Equipment	0.26	-	0.39	0.1	0.17
Investment in Securities	-	0.1	-	-	-
Other Investing Activities	2.11	3.5	-2.96	0.32	0.14
Investing Cash Flow	-120.75	-117.88	-133.9	-32.57	-43.09
Short-Term Debt Issued	76.99	59.34	-	9.73	17.89
Total Debt Issued	76.99	59.34	-	9.73	17.89
Short-Term Debt Repaid	-	-	-37.74	-	-
Long-Term Debt Repaid	-0.9	-12.5	-4.71	-5.76	-3.72
Total Debt Repaid	-0.9	-12.5	-42.45	-5.76	-3.72
Net Debt Issued (Repaid)	76.09	46.84	-42.45	3.97	14.17
Other Financing Activities	-12.78	-10.02	-11.47	-10.89	-6.11
Financing Cash Flow	63.31	36.83	-53.92	-6.92	8.06
Net Cash Flow	-4.06	5.86	1.1	-3.42	-24.35
Free Cash Flow	-69.74	-34.57	57.58	3.08	-32.73
Free Cash Flow Growth	-	-	1770.49%	-	-
Free Cash Flow Margin	-9.62%	-5.21%	7.62%	0.39%	-5.20%
Free Cash Flow Per Share	-7.34	-3.64	6.06	0.32	-3.44
Cash Interest Paid	12.78	10.02	11.47	10.89	6.11
Cash Income Tax Paid	2.11	0.15	-	-	-
Levered Free Cash Flow	-88.76	-64.27	32.11	-18.12	-35.07
Unlevered Free Cash Flow	-79.7	-58.01	39.27	-11.32	-31.25
Change in Working Capital	7.77	36.4	138.68	-0.77	-22.3

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.