BOM:517201 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	65.52	-66.9	-31.92	113.36	-66.08
Depreciation & Amortization	0.73	0.72	0.77	0.63	0.86
Other Amortization	-	0.02	0.02	0.01	0
Other Operating Activities	0.16	0.01	-56.14	-215.15	-0.43
Change in Accounts Receivable	31.26	16.08	5.37	-6.92	-14.4
Change in Inventory	-8.74	-14.84	11.1	15.4	12.07
Change in Accounts Payable	-85.68	66.99	71.71	92.81	68.97
Operating Cash Flow	3.24	2.08	0.91	0.15	0.98
Operating Cash Flow Growth	55.47%	129.52%	517.69%	-85.03%	-
Capital Expenditures	-0.43	-0.38	-1.37	-0.29	-0.25
Investment in Securities	-0.32	-0.55	-	-	-
Other Investing Activities	0	-0.01	-0.02	-0.06	-0.04
Investing Cash Flow	-0.75	-0.94	-1.38	-0.35	-0.29
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	2.49	1.15	-0.47	-0.21	0.7
Free Cash Flow	2.81	1.71	-0.46	-0.15	0.74
Free Cash Flow Growth	64.52%	-	-	-	-
Free Cash Flow Margin	3.40%	2.21%	-0.53%	-0.13%	0.69%
Free Cash Flow Per Share	1.15	0.70	-0.19	-0.06	0.30
Levered Free Cash Flow	-111.16	25.09	-30.13	-166.69	17.85
Unlevered Free Cash Flow	-111.16	25.09	-30.13	-166.69	17.85
Change in Working Capital	-63.17	68.23	88.18	101.29	66.64