Galaxy Supermarket 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	-32.91	-142.3	-89.96	8.96	-56.25
Depreciation & Amortization	5.85	2.62	4.02	32.18	40.82
Loss (Gain) From Sale of Assets	12.16	60.6	23.59	0.06	5.31
Provision & Write-off of Bad Debts	-	18.69	24.62	0.01	-
Other Operating Activities	-4.75	-16.4	-54.64	44.34	2.47
Change in Accounts Receivable	-2.02	13.87	14.65	5.29	27.39
Change in Inventory	-53.52	9.42	8.06	-4.86	12.61
Change in Accounts Payable	83.33	-82.42	-34.6	-112.62	-11.37
Change in Other Net Operating Assets	5.46	14.71	5.74	8.76	-57.32
Operating Cash Flow	14.09	-106.19	-76.16	-11.96	-36.35
Capital Expenditures	-29.85	-2.38	-8.19	-17.34	-3.26
Sale of Property, Plant & Equipment	2.32	12.96	13.64	-	89.8
Other Investing Activities	27.66	-	0.86	0.56	-101.8
Investing Cash Flow	0.13	10.58	6.31	-16.78	-15.27
Long-Term Debt Issued	-	98.61	72.78	-	-
Long-Term Debt Repaid	-31.45	-	-	-	-
Total Debt Repaid	-31.45	-	-	-	-
Net Debt Issued (Repaid)	-31.45	98.61	72.78	-	-
Issuance of Common Stock	25.96	-	-	-	102.45
Other Financing Activities	-0.02	-1.41	-3.85	-2.33	-2.74
Financing Cash Flow	-5.51	97.2	68.93	-2.33	99.71
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0
Net Cash Flow	8.71	1.58	-0.92	-31.07	48.1
Free Cash Flow	-15.76	-108.57	-84.35	-29.3	-39.61
Free Cash Flow Margin	-10.35%	-14476122.67%	-77.83%	-13.22%	-13.10%
Free Cash Flow Per Share	-0.32	-2.42	-1.88	-0.61	-0.91
Cash Interest Paid	0.02	1.41	3.85	2.33	2.74
Cash Income Tax Paid	4.69	1.94	-6.89	4.45	-
Levered Free Cash Flow	17.26	-51.07	-59.93	-80.89	108.93
Unlevered Free Cash Flow	20.98	-50.57	-59.26	-78.34	115.19
Change in Working Capital	33.26	-44.43	-6.15	-103.44	-28.69

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.