BOM:507794 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	13.99	-704.9	421.25	794.96	248.67
Depreciation & Amortization	105.93	115.13	90.62	76.61	81.92
Other Amortization	0.16	0.05	-	0.11	0.01
Loss (Gain) From Sale of Assets	-	-0.01	-63.71	20.61	1.6
Provision & Write-off of Bad Debts	-3.02	-27.13	60.77	21.59	10.82
Other Operating Activities	107.09	240.08	165.32	64.22	222.99
Change in Accounts Receivable	-230.33	161.3	-273.4	56.06	84.83
Change in Inventory	661.8	-274.13	-428.51	-971.13	7.27
Change in Accounts Payable	-102.66	-692.36	193.87	517.36	-40
Change in Other Net Operating Assets	-111.7	628.05	-1,111	-301.68	257.32
Operating Cash Flow	441.27	-553.92	-881.55	269.71	843.47
Operating Cash Flow Growth	-	-	-	-68.02%	424.99%
Capital Expenditures	-47.88	-118.65	-326.62	-147.64	-47.11
Sale of Property, Plant & Equipment	-	0.06	130.43	12.85	-
Other Investing Activities	-118.32	136.55	-25.48	-63.47	-8.58
Investing Cash Flow	-166.2	17.96	-221.67	-198.26	-55.69
Short-Term Debt Issued	-	954.74	683.42	690.43	-
Long-Term Debt Issued	143.6	-	171.88	-	-
Total Debt Issued	143.6	954.74	855.3	690.43	-
Short-Term Debt Repaid	-106.16	-	-	-	-475.09
Long-Term Debt Repaid	-14.18	-83.36	-15.29	-138.08	-135.57
Total Debt Repaid	-120.34	-83.36	-15.29	-138.08	-610.67
Net Debt Issued (Repaid)	23.26	871.37	840.01	552.35	-610.67
Common Dividends Paid	-	-28.89	-14.58	-29.1	-28.88
Other Financing Activities	-298.07	-307.53	-192.52	-126.24	-148.54
Financing Cash Flow	-274.81	534.96	632.91	397.01	-788.09
Miscellaneous Cash Flow Adjustments	-	-	-	-	0
Net Cash Flow	0.26	-1.01	-470.31	468.47	-0.31
Free Cash Flow	393.39	-672.58	-1,208	122.07	796.36
Free Cash Flow Growth	-	-	-	-84.67%	443.33%
Free Cash Flow Margin	5.46%	-12.55%	-13.61%	1.48%	16.56%
Free Cash Flow Per Share	4.06	-6.93	-12.46	1.26	8.21
Cash Interest Paid	298.07	307.53	192.52	126.24	148.54
Cash Income Tax Paid	4.03	49.74	103.4	284.49	76.72
Levered Free Cash Flow	42.78	-611.46	-1,413	-100.54	620.5
Unlevered Free Cash Flow	217.79	-433.89	-1,309	-31.87	696.15
Change in Working Capital	217.12	-177.15	-1,620	-699.4	309.42

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