Solid Stone Company 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	5.01	8.26	8.53	5.86	-7.67
Depreciation & Amortization	12.86	9.16	8.9	8.69	8.01
Other Amortization	-	0.02	0	0	0
Loss (Gain) From Sale of Assets	-0.06	-0.41	0.14	-	-
Loss (Gain) on Equity Investments	0.01	0.4	-0.03	-0.02	-
Other Operating Activities	19.77	21.68	24.22	25.12	20.65
Change in Accounts Receivable	3.45	16.08	44.91	4.73	2.51
Change in Inventory	1.99	13.24	-44.04	-59.66	-5.58
Change in Accounts Payable	-15.78	16.24	2.79	13.45	-10.98
Change in Other Net Operating Assets	24.32	-44.16	0.05	35.5	18.81
Operating Cash Flow	51.56	40.51	45.47	33.66	25.76
Operating Cash Flow Growth	27.27%	-10.90%	35.08%	30.65%	151.69%
Capital Expenditures	-8.95	-12.33	-1.29	-4.28	-0.52
Sale of Property, Plant & Equipment	0.06	0.88	0.59	0.08	-
Other Investing Activities	-	-0	-	-	-
Investing Cash Flow	-8.89	-11.44	-0.7	-4.2	-0.52
Short-Term Debt Issued	-	3.44	9.39	-	-
Long-Term Debt Issued	7.95	3.43	-	17.97	65.99
Total Debt Issued	7.95	6.87	9.39	17.97	65.99
Short-Term Debt Repaid	-7.38	-	-	-10.04	-60.2
Long-Term Debt Repaid	-23.5	-17.25	-32.35	-16.98	-7.42
Total Debt Repaid	-30.88	-17.25	-32.35	-27.02	-67.62
Net Debt Issued (Repaid)	-22.93	-10.38	-22.97	-9.06	-1.63
Other Financing Activities	-19.76	-18.93	-21.6	-21.99	-22.36
Financing Cash Flow	-42.69	-29.32	-44.56	-31.04	-23.99
Miscellaneous Cash Flow Adjustments	-0	-	-	0	-
Net Cash Flow	-0.02	-0.25	0.21	-1.58	1.26
Free Cash Flow	42.61	28.19	44.18	29.38	25.25
Free Cash Flow Growth	51.18%	-36.20%	50.36%	16.37%	157.39%
Free Cash Flow Margin	16.50%	10.16%	18.39%	9.54%	10.38%
Free Cash Flow Per Share	7.91	5.24	8.21	5.46	4.69
Cash Interest Paid	-	18.93	21.6	21.99	22.36
Cash Income Tax Paid	4.81	1.72	0.67	0.46	0.51
Levered Free Cash Flow	11.28	12.79	17.75	3.17	8.02
Unlevered Free Cash Flow	24.73	24.22	31.2	17.28	22.22
Change in Working Capital	13.98	1.4	3.71	-5.98	4.77

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