Xelpmoc Design and Tech 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	-80.81	-138.85	-160.38	-128.34	40.79
Depreciation & Amortization	14.3	20.75	16.93	0.79	4.94
Other Amortization	0.61	0.14	0.04	0.1	0.06
Loss (Gain) From Sale of Assets	-0.17	-0.17	-0.22	-0.02	-0.12
Asset Writedown & Restructuring Costs	-0.02	24.69	0.03	1.78	0.01
Loss (Gain) From Sale of Investments	-3.86	-9.69	-14.35	-6.29	-9.48
Loss (Gain) on Equity Investments	-	0.42	2.15	0.07	0.16
Stock-Based Compensation	0.45	-32.15	74.27	82.43	10.39
Provision & Write-off of Bad Debts	1.75	12.51	-	23.02	2.84
Other Operating Activities	-1.24	2.57	-4.78	-4.07	-1.92
Change in Accounts Receivable	1.54	24.64	-21.95	-11.1	-22.27
Change in Accounts Payable	-1.18	-0.28	0.2	2.79	0.12
Change in Other Net Operating Assets	19.92	-7.04	-40.27	16.55	-34.83
Operating Cash Flow	-48.7	-102.45	-148.32	-22.29	-9.31
Capital Expenditures	-4.53	-2.03	-9.64	-1.65	-0.57
Sale of Property, Plant & Equipment	0.41	0.43	0.24	0.02	-
Cash Acquisitions	-	-	-20	-	-
Sale (Purchase) of Intangibles	-	-3.23	-	-	-
Investment in Securities	67.51	113.53	69.13	-211.55	14.56
Other Investing Activities	0.86	0.22	0.19	25.42	0.85
Investing Cash Flow	64.26	108.42	39.92	-187.76	14.83
Long-Term Debt Repaid	-14.45	-17.31	-9.85	-	-2.17
Total Debt Repaid	-14.45	-17.31	-9.85	-	-2.17
Net Debt Issued (Repaid)	-14.45	-17.31	-9.85	-	-2.17
Issuance of Common Stock	0.23	1.8	0.72	267.64	-
Preferred Dividends Paid	-0	-	-	-	-
Dividends Paid	-0	-	-	-	-
Other Financing Activities	-1.04	-2.06	17.77	-	-
Financing Cash Flow	-15.26	-17.58	8.64	318.79	-2.17
Net Cash Flow	0.29	-11.61	-99.77	108.75	3.35
Free Cash Flow	-53.23	-104.48	-157.97	-23.94	-9.88
Free Cash Flow Margin	-136.55%	-161.48%	-107.15%	-29.73%	-7.03%
Free Cash Flow Per Share	-3.62	-7.18	-10.89	-1.69	-0.72
Cash Interest Paid	1.04	2.06	2.54	-	-
Cash Income Tax Paid	-0.14	-1.96	1.4	-8.14	0.29
Levered Free Cash Flow	-26.02	-91.16	-90.56	21.47	-1.39
Unlevered Free Cash Flow	-25.37	-89.87	-88.97	21.47	-1.09
Change in Working Capital	20.28	17.33	-62.02	8.24	-56.97

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