BOM:506105 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	-30.21	-22.61	-74.49	-4.88	-34.26
Depreciation & Amortization	4.58	4.42	4.83	5.05	5.33
Loss (Gain) From Sale of Assets	-0.01	-	-	-	-3.77
Asset Writedown & Restructuring Costs	2.04	-	-	-	-
Loss (Gain) From Sale of Investments	-	-0.01	-0.18	-0.25	-
Other Operating Activities	-0.22	0.48	57.75	-2.07	0.27
Change in Accounts Receivable	-2.36	-	-	-	-
Change in Accounts Payable	1.62	-1	-1.15	0.18	0.11
Change in Other Net Operating Assets	41.12	7.87	1.34	0.14	-0.59
Operating Cash Flow	16.57	0.41	-7.49	9.28	10.04
Operating Cash Flow Growth	3922.09%	-	-	-7.62%	-73.72%
Capital Expenditures	-9.84	-0.28	-0.15	-0.05	-4.04
Sale of Property, Plant & Equipment	0.23	-	-	-	-
Sale (Purchase) of Real Estate	-	-	-	-0.36	-
Investing Cash Flow	-9.62	-0.28	-0.15	-0.41	-4.04
Long-Term Debt Issued	-	-	-	0.36	-
Long-Term Debt Repaid	-2.16	-2.16	-2.16	-2.16	-2.16
Net Debt Issued (Repaid)	-2.16	-2.16	-2.16	-1.8	-2.16
Common Dividends Paid	-	-	-	-	-23.81
Financing Cash Flow	-2.16	-2.16	-2.16	-1.8	-25.97
Miscellaneous Cash Flow Adjustments	0	-0	-	-	-
Net Cash Flow	4.8	-2.03	-9.8	7.07	-19.97
Free Cash Flow	6.73	0.13	-7.64	9.23	6
Free Cash Flow Growth	4959.40%	-	-	53.90%	-83.39%
Free Cash Flow Margin	23.57%	0.97%	-54.24%	28.69%	712.11%
Free Cash Flow Per Share	1.70	0.03	-1.93	2.33	1.51
Cash Income Tax Paid	-	-0.03	-4.68	3.03	-0.01
Levered Free Cash Flow	-24.95	-8.77	-6.02	-1.3	-22.1
Unlevered Free Cash Flow	-24.86	-8.58	-5.86	-1.21	-21.92
Change in Working Capital	40.38	18.14	4.59	11.42	42.47