TV Vision Limited (NSE:TVVISION)

TV Vision 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	-267.38	-237.32	-199.53	-314.45	-529.65
Depreciation & Amortization	148.13	169.35	188.07	247.57	261.91
Other Operating Activities	2.98	8.36	7.72	17.38	7.4
Change in Accounts Receivable	29.98	15.61	44.83	45.63	43.86
Change in Inventory	-	-	8.91	1.03	-9.94
Change in Accounts Payable	-	40.59	-32.39	-11	144.8
Change in Other Net Operating Assets	81.33	-60.55	20.82	25.94	43.51
Operating Cash Flow	-4.96	-63.95	38.41	12.1	-38.12
Operating Cash Flow Growth	-	-	217.51%	-	-
Capital Expenditures	-0.13	-0.27	-1.21	-1.61	-0.17
Investing Cash Flow	-0.13	-0.27	-1.21	-1.61	-0.17
Short-Term Debt Issued	11.52	60.6	-	-	41.8
Total Debt Issued	11.52	60.6	-	-	41.8
Short-Term Debt Repaid	-	-	-21.1	-20.7	-
Total Debt Repaid	-	-	-21.1	-20.7	-
Net Debt Issued (Repaid)	11.52	60.6	-21.1	-20.7	41.8
Issuance of Common Stock	-	20	-	18	-
Other Financing Activities	-6.12	-14.87	-13.67	-14.65	-9.04
Financing Cash Flow	5.41	65.73	-34.77	-17.35	32.76
Miscellaneous Cash Flow Adjustments	-	-0	-	-	-0
Net Cash Flow	0.32	1.51	2.43	-6.86	-5.53
Free Cash Flow	-5.09	-64.23	37.2	10.49	-38.29
Free Cash Flow Growth	-	-	254.67%	-	-
Free Cash Flow Margin	-0.96%	-11.00%	5.22%	1.31%	-5.63%
Free Cash Flow Per Share	-0.13	-1.66	1.01	0.28	-1.10
Cash Interest Paid	6.12	2.37	2.51	4.2	1.13
Cash Income Tax Paid	2.55	1.18	2.4	2.41	2.35
Levered Free Cash Flow	86.43	53.42	108.47	118.71	153.04
Unlevered Free Cash Flow	90.26	54.9	110.04	121.34	153.75
Change in Net Working Capital	-105.52	-27.86	-39.27	-59.77	-217.24

Updated Jan 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.