Master Trust Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Sep '25 Sep 30, 2025	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	2016 - 2020
Net Income	1,182	1,312	1,081	658.87	551.75	343.71	Upgrade
Depreciation & Amortization, Total	39.48	37.38	35.95	26.23	19.7	13.15	Upgrade
Gain (Loss) On Sale of Investments	-216.75	-183.15	-18.22	-46.31	-204.55	-62.8	Upgrade
Change in Accounts Receivable	-511.43	-355.83	-753.66	61.04	102.12	-307.9	Upgrade
Change in Accounts Payable	-297.22	-999.12	3,664	646.7	2,012	2,037	Upgrade
Change in Other Net Operating Assets	-705.47	-205.97	547.4	284.83	-2,442	-2,332	Upgrade
Other Operating Activities	7.95	-17.55	80.34	-9.33	2	15.61	Upgrade
Operating Cash Flow	-480.81	-370.81	4,579	1,768	-153.36	-244.82	Upgrade
Capital Expenditures	-33.15	-34.85	-50.74	-46.76	-39.68	-16.3	Upgrade
Investment in Securities	-26.39	-0.69	-0.21	70.52	98.16	125.64	Upgrade
Other Investing Activities	-114.56	569.74	-4,876	-1,665	-	-	Upgrade
Investing Cash Flow	-174.03	537.27	-4,926	-1,640	59.9	117.15	Upgrade
Other Financing Activities	564.45	183.75	249.38	-	-	-	Upgrade
Financing Cash Flow	564.45	183.75	249.38	-	-	-	Upgrade
Net Cash Flow	-90.39	350.21	-97.88	128.57	-93.46	-127.67	Upgrade
Free Cash Flow	-513.96	-405.66	4,528	1,721	-193.04	-261.12	Upgrade
Free Cash Flow Growth	-	-	163.04%	-	-	-	Upgrade
Free Cash Flow Margin	-10.86%	-7.67%	100.81%	55.52%	-6.49%	-12.66%	Upgrade
Free Cash Flow Per Share	-4.40	-3.46	40.99	15.83	-1.77	-2.40	Upgrade
Cash Interest Paid	31.57	31.57	38.23	7.87	10.59	6.08	Upgrade
Cash Income Tax Paid	448.07	492.67	329.43	198.18	165.74	61.14	Upgrade

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