Vega Jewellers 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	397.64	1.86	1.61	-3.82	1.46
Depreciation & Amortization	67.1	-	-	-	-
Other Operating Activities	405.32	-3.71	-1.16	2.96	-2.33
Change in Accounts Receivable	-13.02	-26	-	-	0.1
Change in Inventory	-5,639	-6.53	-	-	-
Change in Accounts Payable	1,101	15.95	-	-0.06	-
Change in Other Net Operating Assets	178.81	21.93	-1.78	0.56	-0.77
Operating Cash Flow	-3,502	3.49	-1.33	-0.36	-1.54
Capital Expenditures	-229.82	-	-	-	-
Cash Acquisitions	-42.63	-	-	-	-
Investment in Securities	-13.25	-	-	-	-
Other Investing Activities	-0.05	2.68	1.33	0.32	1.54
Investing Cash Flow	-285.74	2.68	1.33	0.32	1.54
Short-Term Debt Issued	2,070	-	-	-	-
Long-Term Debt Issued	352.91	-	-	-	-
Total Debt Issued	2,423	-	-	-	-
Long-Term Debt Repaid	-43.23	-	-	-	-
Total Debt Repaid	-43.23	-	-	-	-
Net Debt Issued (Repaid)	2,380	-	-	-	-
Issuance of Common Stock	1,129	-	-	-	-
Other Financing Activities	174.17	132.23	-	-	-
Financing Cash Flow	3,683	132.23	-	-	-
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	-104.52	138.4	0	-0.04	-
Free Cash Flow	-3,731	3.49	-1.33	-0.36	-1.54
Free Cash Flow Margin	-38.00%	3.38%	-	-	-240.63%
Free Cash Flow Per Share	-370.48	1.45	-0.55	-0.15	-0.64
Cash Income Tax Paid	-	0.47	0.46	-1.15	0.2
Levered Free Cash Flow	-3,966	3.52	-15.76	-1.2	19.22
Unlevered Free Cash Flow	-3,857	3.53	-15.76	-1.2	19.22
Change in Working Capital	-4,372	5.34	-1.78	0.5	-0.67

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