NSE:VICTORYEV Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	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	50.18	51.74	48.92	7.88	6.46	-
Depreciation & Amortization	2.47	2.36	2.75	3.27	2.62	-
Other Amortization	-	-	-	-	0.01	-
Other Operating Activities	-0.63	8.92	22.67	10.58	8.73	-
Change in Accounts Receivable	-3.74	-60.91	-21.52	-10.94	-14	-
Change in Inventory	-3.41	-16.15	-22.31	55.1	-31.95	-
Change in Accounts Payable	-9.31	5.41	-32.88	-26.76	54.63	-
Change in Other Net Operating Assets	6.18	-11.03	23.88	-13.93	-1.34	-
Operating Cash Flow	41.73	-19.67	21.52	25.2	25.15	-
Operating Cash Flow Growth	65.92%	-	-14.63%	0.19%	-	-
Capital Expenditures	-1.71	-4.28	-1.93	-0.68	-8.51	-
Other Investing Activities	0.05	0.05	0.1	0.01	-	-
Investing Cash Flow	7.39	-6.07	-9	-14.31	-9.41	-
Short-Term Debt Issued	-	39.85	-	-	7.87	-
Total Debt Issued	32.34	39.85	-	-	7.87	-
Short-Term Debt Repaid	-	-	-5.73	-5.12	-	-
Long-Term Debt Repaid	-	-	-3.33	-10.73	-19.07	-
Total Debt Repaid	-8.51	-	-9.06	-15.85	-19.07	-
Net Debt Issued (Repaid)	23.83	39.85	-9.06	-15.85	-11.2	-
Issuance of Common Stock	-	-	5.7	6.75	4.5	-
Other Financing Activities	-0.65	-10.05	-4.98	-6.39	-7.71	-
Financing Cash Flow	23.18	29.81	-8.34	-15.48	-14.41	-
Miscellaneous Cash Flow Adjustments	-0	-	0	0	0	-
Net Cash Flow	72.31	4.06	4.18	-4.59	1.33	-
Free Cash Flow	40.02	-23.95	19.59	24.52	16.64	-
Free Cash Flow Growth	140.53%	-	-20.13%	47.36%	-	-
Free Cash Flow Margin	7.80%	-4.71%	4.04%	4.72%	3.51%	-
Free Cash Flow Per Share	2.56	-1.53	1.26	2.99	2.43	-
Cash Interest Paid	10.69	10.05	4.98	6.39	7.71	-
Cash Income Tax Paid	18.17	18.17	1.75	4	1.93	-
Levered Free Cash Flow	-	-43.25	-7.38	5.22	-	-
Unlevered Free Cash Flow	-	-37.2	-4.41	9.18	-	-
Change in Working Capital	-10.29	-82.68	-52.83	3.47	7.34	-

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