Firstsource Solutions Limited (BOM:532809)
India
· Delayed Price · Currency is INR 350.85
+2.80 (0.80%)
At close: Dec 4, 2025
Firstsource Solutions 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
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 | 2016 - 2020 |
| Net Income | 6,698 | 5,945 | 5,147 | 5,137 | 5,374 | 3,617 | Upgrade
|
| Depreciation & Amortization | 3,648 | 3,101 | 2,412 | 2,431 | 2,239 | 1,782 | Upgrade
|
| Other Amortization | 169.69 | 169.69 | 189.97 | 200.62 | 255.13 | 281.48 | Upgrade
|
| Loss (Gain) From Sale of Assets | 42.18 | 49.98 | 55.91 | 7.2 | 3.1 | 3.82 | Upgrade
|
| Loss (Gain) From Sale of Investments | -59.54 | -68.45 | -62.11 | -47.54 | -30.37 | -18.99 | Upgrade
|
| Stock-Based Compensation | 697.54 | 715.88 | 31.34 | 227.92 | 320 | 208.88 | Upgrade
|
| Provision & Write-off of Bad Debts | 111.26 | 110.31 | 322.64 | 185.36 | 77.95 | 32.75 | Upgrade
|
| Other Operating Activities | 2,147 | 1,932 | 754.62 | -956.59 | 681.9 | 953.38 | Upgrade
|
| Change in Accounts Receivable | -3,334 | -4,209 | -1,546 | -964.92 | -457.28 | -835.2 | Upgrade
|
| Change in Other Net Operating Assets | 606.1 | -735.4 | -865.44 | 1,730 | -1,427 | 3,731 | Upgrade
|
| Operating Cash Flow | 10,727 | 7,011 | 6,441 | 7,950 | 7,036 | 9,756 | Upgrade
|
| Operating Cash Flow Growth | 51.08% | 8.86% | -18.99% | 13.00% | -27.88% | 137.71% | Upgrade
|
| Capital Expenditures | -1,595 | -2,412 | -851.04 | -536.22 | -850.3 | -1,731 | Upgrade
|
| Sale of Property, Plant & Equipment | 268.81 | 175.86 | 0.61 | 21.99 | 121.27 | 35.46 | Upgrade
|
| Cash Acquisitions | -80.58 | -5,099 | - | - | -5,067 | -950 | Upgrade
|
| Investment in Securities | -624.08 | -159.3 | 324.34 | 637.42 | -327.31 | -800.71 | Upgrade
|
| Other Investing Activities | 73.13 | 35.39 | -53.84 | 40.34 | 177.7 | -34.7 | Upgrade
|
| Investing Cash Flow | -1,958 | -7,459 | -579.93 | 163.53 | -5,946 | -3,481 | Upgrade
|
| Short-Term Debt Issued | - | 5,198 | 1,278 | - | 2,443 | - | Upgrade
|
| Long-Term Debt Issued | - | 3,382 | - | 50.49 | 3,008 | 1,622 | Upgrade
|
| Total Debt Issued | 1,593 | 8,581 | 1,278 | 50.49 | 5,451 | 1,622 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -1,977 | - | -4,200 | Upgrade
|
| Long-Term Debt Repaid | - | -3,430 | -2,971 | -1,920 | -2,716 | -1,186 | Upgrade
|
| Total Debt Repaid | -5,407 | -3,430 | -2,971 | -3,896 | -2,716 | -5,386 | Upgrade
|
| Net Debt Issued (Repaid) | -3,813 | 5,151 | -1,693 | -3,846 | 2,735 | -3,764 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 82.15 | Upgrade
|
| Repurchase of Common Stock | -343.89 | -362 | - | -139.58 | -462.66 | -652.81 | Upgrade
|
| Common Dividends Paid | -2,759 | -2,759 | -2,406 | -2,384 | -2,384 | -2,038 | Upgrade
|
| Other Financing Activities | -1,666 | -1,804 | -1,535 | -1,064 | -1,468 | -514.28 | Upgrade
|
| Financing Cash Flow | -8,582 | 225.92 | -5,635 | -7,434 | -1,580 | -6,887 | Upgrade
|
| Foreign Exchange Rate Adjustments | 43.85 | 16.46 | 6.23 | 7.26 | 1.85 | 36.08 | Upgrade
|
| Net Cash Flow | 231.28 | -205.62 | 232.34 | 687.2 | -487.96 | -576.07 | Upgrade
|
| Free Cash Flow | 9,132 | 4,599 | 5,590 | 7,414 | 6,185 | 8,025 | Upgrade
|
| Free Cash Flow Growth | 82.05% | -17.72% | -24.61% | 19.86% | -22.92% | 154.24% | Upgrade
|
| Free Cash Flow Margin | 10.38% | 5.76% | 8.82% | 12.31% | 10.45% | 15.80% | Upgrade
|
| Free Cash Flow Per Share | 12.94 | 6.52 | 7.97 | 10.57 | 8.77 | 11.38 | Upgrade
|
| Cash Interest Paid | 1,666 | 1,579 | 1,011 | 787.42 | 580.44 | 514.28 | Upgrade
|
| Cash Income Tax Paid | 1,305 | 1,219 | 717.75 | 655.92 | 944.86 | 698.09 | Upgrade
|
| Levered Free Cash Flow | 6,925 | 2,544 | 3,823 | 6,485 | 2,520 | 6,850 | Upgrade
|
| Unlevered Free Cash Flow | 7,976 | 3,468 | 4,469 | 6,979 | 2,919 | 7,176 | Upgrade
|
| Change in Working Capital | -2,728 | -4,944 | -2,411 | 764.98 | -1,884 | 2,895 | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.