BOM:505807 Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	41.07	29.09	32.29	28.97	5.59
Depreciation & Amortization	14.42	12.33	11.44	7.53	6.09
Loss (Gain) From Sale of Assets	-0.2	-20.86	-0.4	-0.36	-0.5
Loss (Gain) From Sale of Investments	-0	-1.27	-1.78	-0.13	-
Provision & Write-off of Bad Debts	5.76	0.18	0.51	0.31	-
Other Operating Activities	-14.67	2.15	0.02	5.06	-0.1
Change in Accounts Receivable	2.47	-28.44	-19.39	-28.29	17.35
Change in Inventory	15.71	-25.57	-0.71	-3.87	3.58
Change in Accounts Payable	-7.65	37.42	-1.42	22.43	-24.26
Change in Other Net Operating Assets	-19.63	14.36	-8.68	1.29	8.09
Operating Cash Flow	37.28	19.38	11.88	32.94	15.84
Operating Cash Flow Growth	92.34%	63.13%	-63.93%	107.89%	67.58%
Capital Expenditures	-28.12	-22.66	-10.75	-20.05	-7.61
Sale of Property, Plant & Equipment	0.23	21.58	0.49	0.67	0.5
Investment in Securities	-5.87	-8.4	-6.51	-0.42	-9.72
Other Investing Activities	3.81	1.78	3.2	1.81	2.64
Investing Cash Flow	-29.95	-7.7	-13.57	-17.98	-14.2
Short-Term Debt Issued	-	-	-	-	5.11
Long-Term Debt Issued	0.59	5.44	-	-	-
Total Debt Issued	0.59	5.44	-	-	5.11
Short-Term Debt Repaid	-	-	-	-3.19	-
Long-Term Debt Repaid	-	-	-0.57	-	-
Total Debt Repaid	-	-	-0.57	-3.19	-
Net Debt Issued (Repaid)	0.59	5.44	-0.57	-3.19	5.11
Common Dividends Paid	-1.51	-1.51	-1.51	-1.13	-1.13
Other Financing Activities	-0.86	-0.28	-0.23	-0.18	-0.19
Financing Cash Flow	-1.78	3.65	-2.31	-4.51	3.79
Miscellaneous Cash Flow Adjustments	-0	-	-	-	0
Net Cash Flow	5.54	15.33	-3.99	10.45	5.43
Free Cash Flow	9.16	-3.28	1.13	12.89	8.23
Free Cash Flow Growth	-	-	-91.27%	56.58%	-
Free Cash Flow Margin	1.57%	-0.64%	0.24%	3.06%	3.20%
Free Cash Flow Per Share	12.11	-4.34	1.49	17.05	10.89
Cash Interest Paid	0.86	0.28	0.23	0.18	0.19
Cash Income Tax Paid	13.05	18.31	12.01	3.42	1.44
Levered Free Cash Flow	-5.12	8.21	-2.32	10.19	8.37
Unlevered Free Cash Flow	-4.42	8.54	-2.18	10.31	8.54
Change in Working Capital	-9.1	-2.24	-30.2	-8.44	4.76

Source: S&P Global Market Intelligence. Standard template. Financial Sources.