TPI India Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	26.26	3.5	4.6	158.7	-9.67
Depreciation & Amortization	5.55	6.47	2.8	2.31	2.56
Loss (Gain) From Sale of Assets	-	-	-21.31	-	-
Other Operating Activities	11.79	13.42	15.52	8.46	-1.76
Change in Accounts Receivable	-17.37	-8.18	-2.53	4.23	-3.27
Change in Inventory	-10.72	0.02	-6.23	2.98	2.92
Change in Accounts Payable	9.06	-0.87	2.13	4.19	9.26
Change in Other Net Operating Assets	3.73	-5.55	-20.11	-74.52	12.49
Operating Cash Flow	28.31	8.81	-25.14	106.34	12.54
Operating Cash Flow Growth	221.19%	-	-	748.16%	82.13%
Capital Expenditures	-6.44	-2.04	-	-0.66	-0.37
Sale of Property, Plant & Equipment	-	-	8.5	-	-
Investment in Securities	-0.02	-	-	-	-
Other Investing Activities	-	-	-	-	0.07
Investing Cash Flow	-6.46	-2.04	8.5	-0.66	-0.3
Short-Term Debt Issued	11.79	63.58	1.13	-	2.84
Long-Term Debt Issued	-	-	31.55	74.79	-
Total Debt Issued	11.79	63.58	32.68	74.79	2.84
Short-Term Debt Repaid	-	-	-	-172.36	-7.45
Long-Term Debt Repaid	-21.55	-57.36	-	-	-5.14
Total Debt Repaid	-21.55	-57.36	-	-172.36	-12.59
Net Debt Issued (Repaid)	-9.76	6.22	32.68	-97.57	-9.74
Other Financing Activities	-11.79	-13.34	-15.48	-8.2	-2.77
Financing Cash Flow	-21.55	-7.12	17.2	-105.76	-12.51
Miscellaneous Cash Flow Adjustments	-	-0	0	0	-
Net Cash Flow	0.29	-0.35	0.56	-0.08	-0.28
Free Cash Flow	21.86	6.77	-25.14	105.69	12.17
Free Cash Flow Growth	222.94%	-	-	768.49%	105.70%
Free Cash Flow Margin	6.38%	2.24%	-10.59%	49.60%	5.33%
Free Cash Flow Per Share	0.51	0.16	-0.58	2.46	0.28
Cash Interest Paid	-	13.34	15.48	8.2	6.58
Levered Free Cash Flow	9.17	-13.41	-28.13	-29	5.04
Unlevered Free Cash Flow	16.54	-5.21	-21.42	-24.25	8.9
Change in Working Capital	-15.3	-14.58	-26.74	-63.13	21.41