Vadivarhe Speciality Chemicals Limited (NSE:VSCL)

NSE:VSCL 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	-92.65	0.62	11.47	-96.08	-27.6
Depreciation & Amortization	18.47	17.34	17.69	17.69	17.69
Other Amortization	0	0.01	0.19	0.21	0.38
Loss (Gain) From Sale of Assets	1.42	0.19	0.17	0.1	-
Other Operating Activities	13	12.42	14.12	14.92	11.09
Change in Accounts Receivable	-33.23	8.31	-37.48	70.88	-9.43
Change in Inventory	-11.4	-0.04	-17.51	-34.82	34.92
Change in Accounts Payable	3.52	-31.85	14.79	22.49	-48.63
Change in Other Net Operating Assets	29.33	15.6	-6.94	17.02	18.79
Operating Cash Flow	-71.53	22.59	-3.5	12.42	-2.8
Capital Expenditures	-14	-9.03	-7.59	-9.05	-1.08
Sale of Property, Plant & Equipment	0.51	3.55	0.04	0.08	-
Investment in Securities	0.01	-	-	-	-
Other Investing Activities	0.27	0.43	0.6	0.79	1.3
Investing Cash Flow	-13.2	-5.05	-6.94	-8.18	0.22
Short-Term Debt Issued	59	-	21.63	-	-
Long-Term Debt Issued	39.53	32.07	32.26	43.26	43.16
Total Debt Issued	98.54	32.07	53.89	43.26	43.16
Short-Term Debt Repaid	-	-33.65	-	-3.79	-24.96
Long-Term Debt Repaid	-	-6.01	-28.68	-29.77	-
Total Debt Repaid	-	-39.66	-28.68	-33.55	-24.96
Net Debt Issued (Repaid)	98.54	-7.6	25.21	9.71	18.2
Other Financing Activities	-13.27	-12.85	-14.73	-15.72	-12.39
Financing Cash Flow	85.26	-20.45	10.49	-6.01	5.81
Miscellaneous Cash Flow Adjustments	-0	0	-	-	0
Net Cash Flow	0.53	-2.91	0.05	-1.77	3.24
Free Cash Flow	-85.52	13.55	-11.08	3.37	-3.87
Free Cash Flow Margin	-22.42%	3.35%	-2.50%	1.55%	-1.45%
Free Cash Flow Per Share	-6.69	1.06	-0.87	0.26	-0.30
Cash Interest Paid	13.27	12.85	14.72	15.72	12.39
Cash Income Tax Paid	-	14.45	-	-	1.7
Levered Free Cash Flow	-59.89	-5.89	-32.39	20.9	-32.12
Unlevered Free Cash Flow	-51.39	2.46	-23.16	30.87	-24.26
Change in Working Capital	-11.77	-7.99	-47.15	75.57	-4.35

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