Lord's Mark Industries 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	485.9	-67.29	-9.5	-1.6	0.44
Depreciation & Amortization	90.26	0.08	0.09	0.1	0.12
Other Operating Activities	1,101	0.03	0.12	0.67	-3.06
Change in Accounts Receivable	-6,134	-0.71	-0.58	-11.6	2.76
Change in Inventory	-1,497	-	-	-	-
Change in Accounts Payable	149.22	4.96	9.99	-0.53	-4.07
Change in Other Net Operating Assets	1,561	19.54	-	-0.1	-
Operating Cash Flow	-4,243	-43.39	0.12	-13.06	-3.82
Capital Expenditures	-3,916	-	-	-	-0.02
Other Investing Activities	-450.53	-	-	-	-
Investing Cash Flow	-4,366	-	-	-	-0.02
Short-Term Debt Issued	-	43.3	-	12	-
Long-Term Debt Issued	1,458	-	-	-	-
Total Debt Issued	1,458	43.3	-	12	-
Net Debt Issued (Repaid)	1,458	43.3	-	12	-
Issuance of Common Stock	8,674	-	-	-	-
Other Financing Activities	-87.79	-	-	-	-
Financing Cash Flow	10,045	43.3	-	12	-
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	1,435	-0.09	0.12	-1.06	-3.84
Free Cash Flow	-8,159	-43.39	0.12	-13.06	-3.84
Free Cash Flow Margin	-117.68%	-	-	-1145.42%	-41.37%
Free Cash Flow Per Share	-19.14	-867.80	2.38	-261.16	-76.74
Cash Income Tax Paid	-	-0.03	-0.12	-0.67	3.06
Levered Free Cash Flow	-11,476	-1.65	3.56	-13.11	-6.77
Unlevered Free Cash Flow	-11,396	-1.51	6.34	-13.11	-6.77
Change in Working Capital	-5,921	23.79	9.41	-12.23	-1.31