BOM:511589 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	289.98	124.06	1,154	324.74	218.22
Depreciation & Amortization, Total	45.2	37.08	21.69	21.4	27.89
Gain (Loss) On Sale of Investments	2.92	3.03	-5.77	1.5	-19.61
Stock-Based Compensation	-0.55	10.26	10.18	6.64	5.64
Change in Accounts Receivable	86.7	-378.28	-6.72	-113.83	-61.99
Change in Accounts Payable	-170	345.39	-76.41	102.73	88.43
Change in Other Net Operating Assets	-319.91	-167.12	-458.97	-114.88	-179.88
Other Operating Activities	107.56	170.3	111.02	60.28	148.66
Operating Cash Flow	-66.94	424.75	180.45	-5.79	-35.6
Capital Expenditures	-48.28	-67.91	-30.15	-59.42	-1.98
Investment in Securities	-133.52	-307.74	-163.03	64.51	-22.67
Other Investing Activities	2.58	3.96	3.17	117.7	48.78
Investing Cash Flow	-197.77	-357.92	-175.87	122.79	24
Long-Term Debt Issued	-	-	116.23	-	-
Total Debt Issued	-	-	116.23	-	-
Long-Term Debt Repaid	-7.12	-99.28	-	-27.05	-38.07
Total Debt Repaid	-7.12	-99.28	-	-27.05	-38.07
Net Debt Issued (Repaid)	-7.12	-99.28	116.23	-27.05	-38.07
Issuance of Common Stock	486.53	-	-	-	-
Repurchase of Common Stock	-	-	-107.06	-	-
Other Financing Activities	-33.28	-35.43	-31.05	-51.07	-24
Financing Cash Flow	446.13	-134.71	-21.88	-78.13	-62.07
Net Cash Flow	181.42	-67.88	-17.3	38.88	-73.47
Free Cash Flow	-115.22	356.85	150.3	-65.21	-37.58
Free Cash Flow Growth	-	137.42%	-	-	-
Free Cash Flow Margin	-7.31%	32.90%	7.22%	-8.24%	-5.72%
Free Cash Flow Per Share	-0.47	1.53	0.64	-0.27	-0.15
Cash Interest Paid	24.48	24.27	31.05	43.33	14.48
Cash Income Tax Paid	77.24	-5.88	333.05	18.13	-54.43

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