Add-Shop E-Retail Limited (BOM:541865)
India
· Delayed Price · Currency is INR 6.90
-0.03 (-0.43%)
At close: Mar 10, 2026
Add-Shop E-Retail 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 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 | 2020 - 2016 |
| Net Income | - | 33.18 | 31.57 | 191.63 | 190.87 | 76.77 | Upgrade
|
| Depreciation & Amortization | - | 5.52 | 5.04 | 5.42 | 4.36 | 2.45 | Upgrade
|
| Other Amortization | - | 0.02 | - | - | 0.28 | 0.39 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | 0.58 | 0.4 | 0.26 | Upgrade
|
| Other Operating Activities | - | 7.44 | 10.75 | 35.83 | 28.31 | 11.53 | Upgrade
|
| Change in Accounts Receivable | - | -102.49 | 42.18 | -813.09 | 89.55 | -98.07 | Upgrade
|
| Change in Inventory | - | -62.36 | 22.81 | -86.03 | -116.34 | -7.12 | Upgrade
|
| Change in Accounts Payable | - | 9.76 | -338.85 | 322.48 | -91.37 | 2.46 | Upgrade
|
| Change in Income Taxes | - | - | - | - | - | 20.85 | Upgrade
|
| Change in Other Net Operating Assets | - | 8.87 | 39.59 | -104.27 | -18.94 | -3.72 | Upgrade
|
| Operating Cash Flow | - | -100.06 | -186.9 | -447.47 | 87.1 | 5.8 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | 1402.76% | - | Upgrade
|
| Capital Expenditures | - | - | -1.14 | -0.9 | -27.84 | -14.24 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 1.79 | - | - | - | - | Upgrade
|
| Other Investing Activities | - | -147.55 | 87.49 | -8.29 | - | - | Upgrade
|
| Investing Cash Flow | - | -145.76 | 86.35 | -9.19 | -27.84 | -14.24 | Upgrade
|
| Long-Term Debt Issued | - | 254.08 | 120.04 | - | - | 20.84 | Upgrade
|
| Long-Term Debt Repaid | - | -3.7 | -2.12 | -23.22 | -43.55 | - | Upgrade
|
| Total Debt Repaid | - | -3.7 | -2.12 | -23.22 | -43.55 | - | Upgrade
|
| Net Debt Issued (Repaid) | - | 250.38 | 117.92 | -23.22 | -43.55 | 20.84 | Upgrade
|
| Issuance of Common Stock | - | - | - | 483.25 | - | - | Upgrade
|
| Other Financing Activities | - | -12.18 | -10.22 | -9.98 | -9.95 | -9.84 | Upgrade
|
| Financing Cash Flow | - | 238.2 | 107.7 | 450.05 | -53.5 | 11 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 0 | -0 | - | - | - | Upgrade
|
| Net Cash Flow | - | -7.61 | 7.16 | -6.6 | 5.76 | 2.56 | Upgrade
|
| Free Cash Flow | - | -100.06 | -188.04 | -448.36 | 59.26 | -8.45 | Upgrade
|
| Free Cash Flow Margin | - | -6.45% | -9.26% | -22.43% | 3.71% | -1.07% | Upgrade
|
| Free Cash Flow Per Share | - | -3.53 | -6.64 | -15.84 | 3.08 | -0.44 | Upgrade
|
| Cash Interest Paid | - | 12.18 | 10.22 | 9.45 | 9.81 | 9.03 | Upgrade
|
| Cash Income Tax Paid | - | 16.74 | 28.52 | 57.37 | 25.3 | 25.69 | Upgrade
|
| Levered Free Cash Flow | - | -111.71 | -191.56 | -338.65 | 18.38 | -28.26 | Upgrade
|
| Unlevered Free Cash Flow | - | -104.32 | -186.09 | -332.74 | 24.51 | -22.62 | Upgrade
|
| Change in Working Capital | - | -146.22 | -234.27 | -680.92 | -137.11 | -85.59 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.