GHV Infra Projects 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	328.78	171.46	-4.35	-1.56	-2.02	-1.19
Depreciation & Amortization	1.12	0.08	-	-	-	-
Other Amortization	-	0.14	-	-	-	-
Other Operating Activities	133.07	37.46	-	-	-	-0
Change in Accounts Receivable	-3,085	-1,378	-	-	-	0.66
Change in Inventory	-153.35	-132.36	-	-	-	-
Change in Accounts Payable	1,444	1,286	-	-	-	-0.02
Change in Other Net Operating Assets	-740.11	-540.2	4.38	1.56	1.93	0.5
Operating Cash Flow	-2,071	-556.27	0.03	-	-0	-0.04
Capital Expenditures	-15.15	-7	-	-	-	-
Investing Cash Flow	-111.15	-7	-	-	-	-
Long-Term Debt Issued	-	302.37	-	-	-	-
Net Debt Issued (Repaid)	1,891	302.37	-	-	-	-
Issuance of Common Stock	261.13	261.13	-	-	-	-
Financing Cash Flow	2,454	563.5	-	-	-	-
Net Cash Flow	272.3	0.23	0.03	-	-0	-0.04
Free Cash Flow	-2,086	-563.27	0.03	-	-0	-0.04
Free Cash Flow Margin	-46.55%	-30.47%	-	-	-	-
Free Cash Flow Per Share	-35.47	-23.31	0.01	-	-0.00	-0.01
Cash Income Tax Paid	84.53	35.37	-	-	0.09	0
Levered Free Cash Flow	-1,983	-16.89	1.66	0.59	0.81	0.4
Unlevered Free Cash Flow	-1,921	-10.02	1.66	0.59	0.81	0.4
Change in Working Capital	-2,534	-765.4	4.38	1.56	2.02	1.14

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.