Vilas Transcore 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	341.71	230.75	202.11	179.15	52.34
Depreciation & Amortization	24.94	23.43	23.11	22.56	22.26
Other Amortization	0	0	0.07	0.12	0.18
Loss (Gain) From Sale of Assets	-0.99	-0.09	-1.96	-0.02	0.97
Loss (Gain) From Sale of Investments	-6.24	-8.59	-2.26	-0.25	-0.15
Other Operating Activities	57.1	28.12	29.82	27.79	23.22
Change in Accounts Receivable	-213.1	34.6	-202.55	205.07	46.99
Change in Inventory	-433.05	275.08	-21.13	-308.52	-57.02
Change in Accounts Payable	85.22	-48.79	-59.16	126.3	149.99
Change in Other Net Operating Assets	-210.2	-42.88	163.85	-123.14	-41.21
Operating Cash Flow	-354.61	491.63	131.92	129.06	197.58
Operating Cash Flow Growth	-	272.69%	2.21%	-34.68%	-
Capital Expenditures	-408.08	-12.14	-9.13	-19.88	-3.93
Sale of Property, Plant & Equipment	1.46	0.26	7.36	0.15	0.03
Investment in Securities	109.7	-88	-104.61	1.56	-0.98
Investing Cash Flow	-296.92	-99.88	-106.37	-18.17	-4.88
Short-Term Debt Issued	114.1	-	48.43	-	10.46
Total Debt Issued	114.1	-	48.43	-	10.46
Short-Term Debt Repaid	-	-48.43	-	-10.46	-
Long-Term Debt Repaid	-0.48	-0.05	-34.14	-30.65	-6.49
Total Debt Repaid	-0.48	-48.48	-34.14	-41.11	-6.49
Net Debt Issued (Repaid)	113.62	-48.48	14.29	-41.11	3.97
Issuance of Common Stock	952.56	-	-	-	-
Other Financing Activities	-14.99	-15.57	-19.55	-25.58	-16.3
Financing Cash Flow	1,051	-64.06	-5.26	-66.69	-12.33
Miscellaneous Cash Flow Adjustments	-	-	-	-	0
Net Cash Flow	399.65	327.7	20.28	44.2	180.36
Free Cash Flow	-762.69	479.5	122.78	109.18	193.65
Free Cash Flow Growth	-	290.52%	12.46%	-43.62%	-
Free Cash Flow Margin	-21.60%	15.48%	4.35%	4.69%	14.60%
Free Cash Flow Per Share	-32.55	26.64	6.82	6.07	10.76
Cash Interest Paid	14.99	15.57	19.55	11.89	8.2
Cash Income Tax Paid	111.74	61.42	60.25	59.12	10.98
Levered Free Cash Flow	-864.52	421.54	84.27	53.59	-
Unlevered Free Cash Flow	-858.46	425.59	91.52	61.02	-
Change in Working Capital	-771.14	218	-118.98	-100.29	98.75

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