Faalcon Concepts 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	Sep '25 Sep 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	31.47	26.73	20.3	17.1	9.78	1.23
Depreciation & Amortization	3.34	4.96	3.39	0.77	0.33	0.13
Other Operating Activities	6.8	8.53	10.22	2.1	2.69	0.02
Change in Accounts Receivable	-60.59	-72.63	-36.25	11.73	-17.1	-19.06
Change in Inventory	-87.97	-44.32	-13.05	-41.43	2.59	-4.52
Change in Accounts Payable	17.86	-1.57	3.71	11.04	15.43	4.19
Change in Other Net Operating Assets	42.96	11.01	-18.38	0.23	-19.02	21.26
Operating Cash Flow	-46.14	-67.29	-30.06	1.54	-5.3	3.24
Capital Expenditures	-6.52	-61.68	-12.85	-4.44	-1.02	-0.83
Investment in Securities	-	-	-	-0.5	-	-
Other Investing Activities	0.13	0.11	0.03	0.03	1.21	0
Investing Cash Flow	-6.39	-61.57	-12.81	-4.91	0.2	-0.83
Short-Term Debt Issued	-	4.89	3.6	12.24	1.08	-
Long-Term Debt Issued	-	12.43	18.98	0.11	0.8	1.91
Total Debt Issued	17.98	17.32	22.57	12.35	1.88	1.91
Net Debt Issued (Repaid)	26.09	17.32	22.57	12.35	1.88	1.91
Issuance of Common Stock	29.15	120.9	17.2	1.9	0.9	-
Other Financing Activities	-7.94	-6.52	-3.39	-1.22	-0.35	-
Financing Cash Flow	47.3	131.7	36.38	13.03	2.43	1.91
Miscellaneous Cash Flow Adjustments	-0	-0	-	-	-	-
Net Cash Flow	-5.23	2.84	-6.49	9.66	-2.67	4.33
Free Cash Flow	-52.66	-128.97	-42.91	-2.9	-6.31	2.41
Free Cash Flow Margin	-17.78%	-44.86%	-23.18%	-2.22%	-3.43%	4.80%
Free Cash Flow Per Share	-6.43	-19.25	-8.79	-0.60	-1.30	0.50
Cash Interest Paid	7.94	6.52	3.39	1.22	0.35	-
Cash Income Tax Paid	7.04	9.19	0.09	5.26	-0	0.45
Levered Free Cash Flow	-76.79	-144.92	-48.37	-6.64	-7.24	-
Unlevered Free Cash Flow	-70.88	-139.97	-46.25	-5.87	-7.02	-
Change in Working Capital	-87.74	-107.52	-63.97	-18.43	-18.1	1.86

Source: S&P Capital IQ. Standard template. Financial Sources.