NDA Securities 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	-2.79	15.54	6.31	7.9	7.4
Depreciation & Amortization, Total	1.45	1.18	1.22	1.25	1.12
Change in Accounts Receivable	1.05	8.73	-26.24	2.16	-1.18
Change in Accounts Payable	5.16	-33.69	23.64	3.7	-16.12
Change in Other Net Operating Assets	16.7	18.44	-29.21	5.42	-1.21
Other Operating Activities	-2.46	-5.01	-3	-6.87	1.94
Operating Cash Flow	18.1	-0.45	-27.37	15.51	-8.52
Capital Expenditures	-8.38	-2.55	-0.64	-1.16	-1.58
Cash Acquisitions	-0.02	-	-	-	-
Investment in Securities	2.07	2.42	2.82	2.68	-3.95
Other Investing Activities	4.83	4.77	4.86	0	0
Investing Cash Flow	1.65	12.15	7.75	2.48	-5.53
Short-Term Debt Issued	-	-	7.1	0.3	-
Total Debt Issued	-	-	7.1	0.3	-
Short-Term Debt Repaid	-5.31	-8.01	-	-	-2.1
Total Debt Repaid	-5.31	-8.01	-	-	-2.1
Net Debt Issued (Repaid)	-5.31	-8.01	7.1	0.3	-2.1
Issuance of Common Stock	-	-	15	-	-
Other Financing Activities	-2.53	-2.22	-1.85	-1	-1.17
Financing Cash Flow	-7.83	-10.24	20.25	-0.7	-3.27
Net Cash Flow	11.92	1.46	0.63	17.28	-17.31
Free Cash Flow	9.72	-3	-28	14.35	-10.1
Free Cash Flow Margin	10.72%	-4.04%	-43.69%	25.27%	-12.68%
Free Cash Flow Per Share	1.64	-0.52	-4.93	2.82	-1.98
Cash Interest Paid	2.53	2.22	1.58	0.6	0.7
Cash Income Tax Paid	0.46	3.52	2.87	1.15	0.8