Udayshivakumar Infra 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	-72.07	301.28	160.47	123.73	93.19
Depreciation & Amortization	98	61.77	63.92	53.96	48.76
Loss (Gain) From Sale of Assets	-0.54	-1.92	-4.69	-	-
Loss (Gain) From Sale of Investments	-14.34	-17.22	-	-	-
Other Operating Activities	47.07	86.58	50.9	27.97	60.07
Change in Accounts Receivable	189.14	-404.63	-19.27	67.97	83.2
Change in Inventory	-86.66	-368.47	-123.23	3.26	3.61
Change in Accounts Payable	-33.96	185.67	58.6	7.87	-141.38
Change in Other Net Operating Assets	-207.18	-320.15	-64.73	31.78	24.6
Operating Cash Flow	-80.54	-477.08	121.97	316.54	172.05
Operating Cash Flow Growth	-	-	-61.47%	83.98%	-19.66%
Capital Expenditures	-341.51	-41.05	-170.16	-173.86	-
Sale of Property, Plant & Equipment	0.54	-	22.8	-	7.81
Sale (Purchase) of Real Estate	38.8	26.47	-70.61	-	-
Investment in Securities	198.05	-183.26	-0.94	-	-
Other Investing Activities	17.53	15.14	4.8	6.88	6.98
Investing Cash Flow	-86.6	-182.7	-214.12	-166.98	14.79
Short-Term Debt Issued	8.51	-	-	-	-
Long-Term Debt Issued	210.6	-	183.74	-	-
Total Debt Issued	219.11	-	183.74	-	-
Short-Term Debt Repaid	-	-10.59	-	-	-
Long-Term Debt Repaid	-	-57.2	-	-18.18	-85
Total Debt Repaid	-	-67.8	-	-18.18	-85
Net Debt Issued (Repaid)	219.11	-67.8	183.74	-18.18	-85
Issuance of Common Stock	-	-	660	-	-
Other Financing Activities	-65.09	-53.41	-104.58	-31.47	-51.78
Financing Cash Flow	154.02	-121.21	739.16	-49.65	-136.78
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	-13.13	-780.99	647.01	99.91	50.05
Free Cash Flow	-422.06	-518.13	-48.19	142.68	172.05
Free Cash Flow Growth	-	-	-	-17.07%	20.18%
Free Cash Flow Margin	-14.60%	-8.98%	-1.68%	7.69%	8.18%
Free Cash Flow Per Share	-7.62	-9.36	-1.31	3.91	4.71
Cash Interest Paid	47.92	41.67	32.44	27.52	45.93
Cash Income Tax Paid	1.2	59.15	42.71	37.14	14.96
Levered Free Cash Flow	-390.2	-445.59	-7.31	96.99	176.06
Unlevered Free Cash Flow	-359.17	-419.38	13.65	116.27	204.76
Change in Working Capital	-138.67	-907.57	-148.63	110.88	-29.97

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